Highlights

[BPURI] QoQ Quarter Result on 2018-03-31 [#0]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Mar-2018
Profit Trend QoQ -     -59.24%    YoY -     32.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 183,009 199,864 160,416 166,571 300,003 215,763 286,408 -25.75%
  QoQ % -8.43% 24.59% -3.70% -44.48% 39.04% -24.67% -
  Horiz. % 63.90% 69.78% 56.01% 58.16% 104.75% 75.33% 100.00%
PBT 13,075 7,854 5,934 6,256 11,713 5,393 2,374 210.90%
  QoQ % 66.48% 32.36% -5.15% -46.59% 117.19% 127.17% -
  Horiz. % 550.76% 330.83% 249.96% 263.52% 493.39% 227.17% 100.00%
Tax -6,992 -4,449 -212 -2,084 -6,446 -2,244 -892 293.12%
  QoQ % -57.16% -1,998.58% 89.83% 67.67% -187.25% -151.57% -
  Horiz. % 783.86% 498.77% 23.77% 233.63% 722.65% 251.57% 100.00%
NP 6,083 3,405 5,722 4,172 5,267 3,149 1,482 155.70%
  QoQ % 78.65% -40.49% 37.15% -20.79% 67.26% 112.48% -
  Horiz. % 410.46% 229.76% 386.10% 281.51% 355.40% 212.48% 100.00%
NP to SH -1,269 782 178 829 2,034 295 190 -
  QoQ % -262.28% 339.33% -78.53% -59.24% 589.49% 55.26% -
  Horiz. % -667.89% 411.58% 93.68% 436.32% 1,070.53% 155.26% 100.00%
Tax Rate 53.48 % 56.65 % 3.57 % 33.31 % 55.03 % 41.61 % 37.57 % 26.46%
  QoQ % -5.60% 1,486.83% -89.28% -39.47% 32.25% 10.75% -
  Horiz. % 142.35% 150.79% 9.50% 88.66% 146.47% 110.75% 100.00%
Total Cost 176,926 196,459 154,694 162,399 294,736 212,614 284,926 -27.15%
  QoQ % -9.94% 27.00% -4.74% -44.90% 38.62% -25.38% -
  Horiz. % 62.10% 68.95% 54.29% 57.00% 103.44% 74.62% 100.00%
Net Worth 224,315 246,448 235,309 240,631 239,535 236,971 229,788 -1.59%
  QoQ % -8.98% 4.73% -2.21% 0.46% 1.08% 3.13% -
  Horiz. % 97.62% 107.25% 102.40% 104.72% 104.24% 103.13% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/17 31/12/17 30/09/15 30/06/14 CAGR
Net Worth 224,315 246,448 235,309 240,631 239,535 236,971 229,788 -1.59%
  QoQ % -8.98% 4.73% -2.21% 0.46% 1.08% 3.13% -
  Horiz. % 97.62% 107.25% 102.40% 104.72% 104.24% 103.13% 100.00%
NOSH 330,167 292,035 275,570 267,160 267,160 267,160 262,646 16.43%
  QoQ % 13.06% 5.97% 3.15% 0.00% -0.00% 1.72% -
  Horiz. % 125.71% 111.19% 104.92% 101.72% 101.72% 101.72% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.32 % 1.70 % 3.57 % 2.50 % 1.76 % 1.46 % 0.52 % 243.00%
  QoQ % 95.29% -52.38% 42.80% 42.05% 20.55% 180.77% -
  Horiz. % 638.46% 326.92% 686.54% 480.77% 338.46% 280.77% 100.00%
ROE -0.57 % 0.32 % 0.08 % 0.34 % 0.85 % 0.12 % 0.08 % -
  QoQ % -278.12% 300.00% -76.47% -60.00% 608.33% 50.00% -
  Horiz. % -712.50% 400.00% 100.00% 425.00% 1,062.50% 150.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.43 68.44 58.21 62.35 112.29 80.76 109.05 -36.23%
  QoQ % -19.01% 17.57% -6.64% -44.47% 39.04% -25.94% -
  Horiz. % 50.83% 62.76% 53.38% 57.18% 102.97% 74.06% 100.00%
EPS -0.38 0.27 0.06 0.31 0.76 0.11 0.07 -
  QoQ % -240.74% 350.00% -80.65% -59.21% 590.91% 57.14% -
  Horiz. % -542.86% 385.71% 85.71% 442.86% 1,085.71% 157.14% 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 0.6794 0.8439 0.8539 0.9007 0.8966 0.8870 0.8749 -15.48%
  QoQ % -19.49% -1.17% -5.20% 0.46% 1.08% 1.38% -
  Horiz. % 77.65% 96.46% 97.60% 102.95% 102.48% 101.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,387
31/12/18 31/01/13 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.42 23.39 18.78 19.50 35.11 25.25 33.52 -25.75%
  QoQ % -8.42% 24.55% -3.69% -44.46% 39.05% -24.67% -
  Horiz. % 63.90% 69.78% 56.03% 58.17% 104.74% 75.33% 100.00%
EPS -0.15 0.09 0.02 0.10 0.24 0.03 0.02 -
  QoQ % -266.67% 350.00% -80.00% -58.33% 700.00% 50.00% -
  Horiz. % -750.00% 450.00% 100.00% 500.00% 1,200.00% 150.00% 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 0.2625 0.2885 0.2754 0.2816 0.2804 0.2774 0.2690 -1.61%
  QoQ % -9.01% 4.76% -2.20% 0.43% 1.08% 3.12% -
  Horiz. % 97.58% 107.25% 102.38% 104.68% 104.24% 103.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2100 0.2050 0.2600 0.3250 0.3400 0.3550 0.4050 -
P/RPS 0.38 0.30 0.45 0.52 0.30 0.44 0.37 1.79%
  QoQ % 26.67% -33.33% -13.46% 73.33% -31.82% 18.92% -
  Horiz. % 102.70% 81.08% 121.62% 140.54% 81.08% 118.92% 100.00%
P/EPS -54.64 76.56 402.52 104.74 44.66 321.50 559.85 -
  QoQ % -171.37% -80.98% 284.30% 134.53% -86.11% -42.57% -
  Horiz. % -9.76% 13.68% 71.90% 18.71% 7.98% 57.43% 100.00%
EY -1.83 1.31 0.25 0.95 2.24 0.31 0.18 -
  QoQ % -239.69% 424.00% -73.68% -57.59% 622.58% 72.22% -
  Horiz. % -1,016.67% 727.78% 138.89% 527.78% 1,244.44% 172.22% 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 0.31 0.24 0.30 0.36 0.38 0.40 0.46 -23.08%
  QoQ % 29.17% -20.00% -16.67% -5.26% -5.00% -13.04% -
  Horiz. % 67.39% 52.17% 65.22% 78.26% 82.61% 86.96% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 28/08/18 30/05/18 28/02/18 30/11/17 29/08/17 -
Price 0.1900 0.1700 0.2450 0.2800 0.3300 0.3500 0.3450 -
P/RPS 0.34 0.25 0.42 0.45 0.29 0.43 0.32 4.11%
  QoQ % 36.00% -40.48% -6.67% 55.17% -32.56% 34.38% -
  Horiz. % 106.25% 78.12% 131.25% 140.62% 90.62% 134.38% 100.00%
P/EPS -49.43 63.49 379.30 90.24 43.34 316.97 476.91 -
  QoQ % -177.85% -83.26% 320.32% 108.21% -86.33% -33.54% -
  Horiz. % -10.36% 13.31% 79.53% 18.92% 9.09% 66.46% 100.00%
EY -2.02 1.58 0.26 1.11 2.31 0.32 0.21 -
  QoQ % -227.85% 507.69% -76.58% -51.95% 621.88% 52.38% -
  Horiz. % -961.90% 752.38% 123.81% 528.57% 1,100.00% 152.38% 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 0.28 0.20 0.29 0.31 0.37 0.39 0.39 -19.77%
  QoQ % 40.00% -31.03% -6.45% -16.22% -5.13% 0.00% -
  Horiz. % 71.79% 51.28% 74.36% 79.49% 94.87% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS