Highlights

[BPURI] QoQ Quarter Result on 2016-03-31 [#1]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     274.25%    YoY -     -34.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 210,690 242,541 302,584 294,482 473,601 195,077 266,381 -14.41%
  QoQ % -13.13% -19.84% 2.75% -37.82% 142.78% -26.77% -
  Horiz. % 79.09% 91.05% 113.59% 110.55% 177.79% 73.23% 100.00%
PBT 11,126 3,209 9,881 2,547 23,767 3,090 1,879 225.54%
  QoQ % 246.71% -67.52% 287.95% -89.28% 669.16% 64.45% -
  Horiz. % 592.12% 170.78% 525.86% 135.55% 1,264.87% 164.45% 100.00%
Tax -6,316 -2,975 -3,300 -817 -10,118 -1,470 9 -
  QoQ % -112.30% 9.85% -303.92% 91.93% -588.30% -16,433.33% -
  Horiz. % -70,177.77% -33,055.55% -36,666.66% -9,077.78% -112,422.22% -16,333.33% 100.00%
NP 4,810 234 6,581 1,730 13,649 1,620 1,888 86.01%
  QoQ % 1,955.56% -96.44% 280.40% -87.33% 742.53% -14.19% -
  Horiz. % 254.77% 12.39% 348.57% 91.63% 722.93% 85.81% 100.00%
NP to SH 783 -1,427 902 812 -466 1,217 1,306 -28.79%
  QoQ % 154.87% -258.20% 11.08% 274.25% -138.29% -6.81% -
  Horiz. % 59.95% -109.26% 69.07% 62.17% -35.68% 93.19% 100.00%
Tax Rate 56.77 % 92.71 % 33.40 % 32.08 % 42.57 % 47.57 % -0.48 % -
  QoQ % -38.77% 177.57% 4.11% -24.64% -10.51% 10,010.42% -
  Horiz. % -11,827.08% -19,314.58% -6,958.33% -6,683.33% -8,868.75% -9,910.42% 100.00%
Total Cost 205,880 242,307 296,003 292,752 459,952 193,457 264,493 -15.32%
  QoQ % -15.03% -18.14% 1.11% -36.35% 137.75% -26.86% -
  Horiz. % 77.84% 91.61% 111.91% 110.68% 173.90% 73.14% 100.00%
Net Worth 223,897 215,294 216,179 217,940 174,880 182,626 192,781 10.44%
  QoQ % 4.00% -0.41% -0.81% 24.62% -4.24% -5.27% -
  Horiz. % 116.14% 111.68% 112.14% 113.05% 90.71% 94.73% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 223,897 215,294 216,179 217,940 174,880 182,626 192,781 10.44%
  QoQ % 4.00% -0.41% -0.81% 24.62% -4.24% -5.27% -
  Horiz. % 116.14% 111.68% 112.14% 113.05% 90.71% 94.73% 100.00%
NOSH 243,870 234,526 231,282 232,000 186,400 190,156 194,925 16.03%
  QoQ % 3.98% 1.40% -0.31% 24.46% -1.98% -2.45% -
  Horiz. % 125.11% 120.32% 118.65% 119.02% 95.63% 97.55% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.28 % 0.10 % 2.17 % 0.59 % 2.88 % 0.83 % 0.71 % 116.89%
  QoQ % 2,180.00% -95.39% 267.80% -79.51% 246.99% 16.90% -
  Horiz. % 321.13% 14.08% 305.63% 83.10% 405.63% 116.90% 100.00%
ROE 0.35 % -0.66 % 0.42 % 0.37 % -0.27 % 0.67 % 0.68 % -35.65%
  QoQ % 153.03% -257.14% 13.51% 237.04% -140.30% -1.47% -
  Horiz. % 51.47% -97.06% 61.76% 54.41% -39.71% 98.53% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 86.39 103.42 130.83 126.93 254.08 102.59 136.66 -26.24%
  QoQ % -16.47% -20.95% 3.07% -50.04% 147.67% -24.93% -
  Horiz. % 63.22% 75.68% 95.73% 92.88% 185.92% 75.07% 100.00%
EPS 0.32 -0.61 0.39 0.35 -0.25 0.64 0.67 -38.76%
  QoQ % 152.46% -256.41% 11.43% 240.00% -139.06% -4.48% -
  Horiz. % 47.76% -91.04% 58.21% 52.24% -37.31% 95.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9181 0.9180 0.9347 0.9394 0.9382 0.9604 0.9890 -4.82%
  QoQ % 0.01% -1.79% -0.50% 0.13% -2.31% -2.89% -
  Horiz. % 92.83% 92.82% 94.51% 94.98% 94.86% 97.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.66 28.39 35.42 34.47 55.44 22.84 31.18 -14.42%
  QoQ % -13.14% -19.85% 2.76% -37.82% 142.73% -26.75% -
  Horiz. % 79.09% 91.05% 113.60% 110.55% 177.81% 73.25% 100.00%
EPS 0.09 -0.17 0.11 0.10 -0.05 0.14 0.15 -28.75%
  QoQ % 152.94% -254.55% 10.00% 300.00% -135.71% -6.67% -
  Horiz. % 60.00% -113.33% 73.33% 66.67% -33.33% 93.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2621 0.2520 0.2531 0.2551 0.2047 0.2138 0.2257 10.43%
  QoQ % 4.01% -0.43% -0.78% 24.62% -4.26% -5.27% -
  Horiz. % 116.13% 111.65% 112.14% 113.03% 90.70% 94.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.4350 0.4150 0.3700 0.4150 0.4300 0.4300 0.5350 -
P/RPS 0.50 0.40 0.28 0.33 0.17 0.42 0.39 17.93%
  QoQ % 25.00% 42.86% -15.15% 94.12% -59.52% 7.69% -
  Horiz. % 128.21% 102.56% 71.79% 84.62% 43.59% 107.69% 100.00%
P/EPS 135.48 -68.20 94.87 118.57 -172.00 67.19 79.85 42.03%
  QoQ % 298.65% -171.89% -19.99% 168.94% -355.99% -15.85% -
  Horiz. % 169.67% -85.41% 118.81% 148.49% -215.40% 84.15% 100.00%
EY 0.74 -1.47 1.05 0.84 -0.58 1.49 1.25 -29.38%
  QoQ % 150.34% -240.00% 25.00% 244.83% -138.93% 19.20% -
  Horiz. % 59.20% -117.60% 84.00% 67.20% -46.40% 119.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.45 0.40 0.44 0.46 0.45 0.54 -8.80%
  QoQ % 4.44% 12.50% -9.09% -4.35% 2.22% -16.67% -
  Horiz. % 87.04% 83.33% 74.07% 81.48% 85.19% 83.33% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 26/05/16 29/02/16 27/11/15 26/08/15 -
Price 0.4500 0.4050 0.3800 0.3700 0.4150 0.4350 0.3450 -
P/RPS 0.52 0.39 0.29 0.29 0.16 0.42 0.25 62.58%
  QoQ % 33.33% 34.48% 0.00% 81.25% -61.90% 68.00% -
  Horiz. % 208.00% 156.00% 116.00% 116.00% 64.00% 168.00% 100.00%
P/EPS 140.16 -66.56 97.44 105.71 -166.00 67.97 51.49 94.36%
  QoQ % 310.58% -168.31% -7.82% 163.68% -344.23% 32.01% -
  Horiz. % 272.21% -129.27% 189.24% 205.30% -322.39% 132.01% 100.00%
EY 0.71 -1.50 1.03 0.95 -0.60 1.47 1.94 -48.68%
  QoQ % 147.33% -245.63% 8.42% 258.33% -140.82% -24.23% -
  Horiz. % 36.60% -77.32% 53.09% 48.97% -30.93% 75.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.44 0.41 0.39 0.44 0.45 0.35 25.02%
  QoQ % 11.36% 7.32% 5.13% -11.36% -2.22% 28.57% -
  Horiz. % 140.00% 125.71% 117.14% 111.43% 125.71% 128.57% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS