Highlights

[BPURI] QoQ TTM Result on 2016-06-30 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -13.71%    YoY -     -55.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,034,848 1,050,297 1,267,675 1,220,211 1,184,008 1,227,939 1,006,678 1.86%
  QoQ % -1.47% -17.15% 3.89% 3.06% -3.58% 21.98% -
  Horiz. % 102.80% 104.33% 125.93% 121.21% 117.62% 121.98% 100.00%
PBT 27,467 26,763 43,309 43,190 35,188 35,738 57,234 -38.68%
  QoQ % 2.63% -38.20% 0.28% 22.74% -1.54% -37.56% -
  Horiz. % 47.99% 46.76% 75.67% 75.46% 61.48% 62.44% 100.00%
Tax -13,722 -13,408 -17,846 -16,341 -13,032 -12,867 -9,369 28.94%
  QoQ % -2.34% 24.87% -9.21% -25.39% -1.28% -37.34% -
  Horiz. % 146.46% 143.11% 190.48% 174.42% 139.10% 137.34% 100.00%
NP 13,745 13,355 25,463 26,849 22,156 22,871 47,865 -56.44%
  QoQ % 2.92% -47.55% -5.16% 21.18% -3.13% -52.22% -
  Horiz. % 28.72% 27.90% 53.20% 56.09% 46.29% 47.78% 100.00%
NP to SH 884 1,070 -102 2,542 2,946 3,373 5,332 -69.79%
  QoQ % -17.38% 1,149.02% -104.01% -13.71% -12.66% -36.74% -
  Horiz. % 16.58% 20.07% -1.91% 47.67% 55.25% 63.26% 100.00%
Tax Rate 49.96 % 50.10 % 41.21 % 37.84 % 37.04 % 36.00 % 16.37 % 110.26%
  QoQ % -0.28% 21.57% 8.91% 2.16% 2.89% 119.91% -
  Horiz. % 305.19% 306.05% 251.74% 231.15% 226.27% 219.91% 100.00%
Total Cost 1,021,103 1,036,942 1,242,212 1,193,362 1,161,852 1,205,068 958,813 4.28%
  QoQ % -1.53% -16.52% 4.09% 2.71% -3.59% 25.68% -
  Horiz. % 106.50% 108.15% 129.56% 124.46% 121.18% 125.68% 100.00%
Net Worth 225,435 223,897 215,294 216,179 217,940 174,880 182,626 15.06%
  QoQ % 0.69% 4.00% -0.41% -0.81% 24.62% -4.24% -
  Horiz. % 123.44% 122.60% 117.89% 118.37% 119.34% 95.76% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 3,571 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 66.97 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 225,435 223,897 215,294 216,179 217,940 174,880 182,626 15.06%
  QoQ % 0.69% 4.00% -0.41% -0.81% 24.62% -4.24% -
  Horiz. % 123.44% 122.60% 117.89% 118.37% 119.34% 95.76% 100.00%
NOSH 250,400 243,870 234,526 231,282 232,000 186,400 190,156 20.12%
  QoQ % 2.68% 3.98% 1.40% -0.31% 24.46% -1.98% -
  Horiz. % 131.68% 128.25% 123.33% 121.63% 122.00% 98.02% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.33 % 1.27 % 2.01 % 2.20 % 1.87 % 1.86 % 4.75 % -57.17%
  QoQ % 4.72% -36.82% -8.64% 17.65% 0.54% -60.84% -
  Horiz. % 28.00% 26.74% 42.32% 46.32% 39.37% 39.16% 100.00%
ROE 0.39 % 0.48 % -0.05 % 1.18 % 1.35 % 1.93 % 2.92 % -73.84%
  QoQ % -18.75% 1,060.00% -104.24% -12.59% -30.05% -33.90% -
  Horiz. % 13.36% 16.44% -1.71% 40.41% 46.23% 66.10% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 413.28 430.68 540.53 527.59 510.35 658.77 529.40 -15.20%
  QoQ % -4.04% -20.32% 2.45% 3.38% -22.53% 24.44% -
  Horiz. % 78.07% 81.35% 102.10% 99.66% 96.40% 124.44% 100.00%
EPS 0.35 0.44 -0.04 1.10 1.27 1.81 2.80 -74.97%
  QoQ % -20.45% 1,200.00% -103.64% -13.39% -29.83% -35.36% -
  Horiz. % 12.50% 15.71% -1.43% 39.29% 45.36% 64.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9003 0.9181 0.9180 0.9347 0.9394 0.9382 0.9604 -4.21%
  QoQ % -1.94% 0.01% -1.79% -0.50% 0.13% -2.31% -
  Horiz. % 93.74% 95.60% 95.59% 97.32% 97.81% 97.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 858,113
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 120.60 122.40 147.73 142.20 137.98 143.10 117.31 1.86%
  QoQ % -1.47% -17.15% 3.89% 3.06% -3.58% 21.98% -
  Horiz. % 102.80% 104.34% 125.93% 121.22% 117.62% 121.98% 100.00%
EPS 0.10 0.12 -0.01 0.30 0.34 0.39 0.62 -70.34%
  QoQ % -16.67% 1,300.00% -103.33% -11.76% -12.82% -37.10% -
  Horiz. % 16.13% 19.35% -1.61% 48.39% 54.84% 62.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2627 0.2609 0.2509 0.2519 0.2540 0.2038 0.2128 15.06%
  QoQ % 0.69% 3.99% -0.40% -0.83% 24.63% -4.23% -
  Horiz. % 123.45% 122.60% 117.90% 118.37% 119.36% 95.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.4400 0.4350 0.4150 0.3700 0.4150 0.4300 0.4300 -
P/RPS 0.11 0.10 0.08 0.07 0.08 0.07 0.08 23.63%
  QoQ % 10.00% 25.00% 14.29% -12.50% 14.29% -12.50% -
  Horiz. % 137.50% 125.00% 100.00% 87.50% 100.00% 87.50% 100.00%
P/EPS 124.63 99.14 -954.20 33.66 32.68 23.76 15.34 303.63%
  QoQ % 25.71% 110.39% -2,934.82% 3.00% 37.54% 54.89% -
  Horiz. % 812.45% 646.28% -6,220.34% 219.43% 213.04% 154.89% 100.00%
EY 0.80 1.01 -0.10 2.97 3.06 4.21 6.52 -75.28%
  QoQ % -20.79% 1,110.00% -103.37% -2.94% -27.32% -35.43% -
  Horiz. % 12.27% 15.49% -1.53% 45.55% 46.93% 64.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.49 0.47 0.45 0.40 0.44 0.46 0.45 5.84%
  QoQ % 4.26% 4.44% 12.50% -9.09% -4.35% 2.22% -
  Horiz. % 108.89% 104.44% 100.00% 88.89% 97.78% 102.22% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 30/11/16 30/08/16 26/05/16 29/02/16 27/11/15 -
Price 0.4100 0.4500 0.4050 0.3800 0.3700 0.4150 0.4350 -
P/RPS 0.10 0.10 0.07 0.07 0.07 0.06 0.08 16.02%
  QoQ % 0.00% 42.86% 0.00% 0.00% 16.67% -25.00% -
  Horiz. % 125.00% 125.00% 87.50% 87.50% 87.50% 75.00% 100.00%
P/EPS 116.14 102.56 -931.21 34.57 29.14 22.93 15.51 282.28%
  QoQ % 13.24% 111.01% -2,793.69% 18.63% 27.08% 47.84% -
  Horiz. % 748.81% 661.25% -6,003.93% 222.89% 187.88% 147.84% 100.00%
EY 0.86 0.98 -0.11 2.89 3.43 4.36 6.45 -73.87%
  QoQ % -12.24% 990.91% -103.81% -15.74% -21.33% -32.40% -
  Horiz. % 13.33% 15.19% -1.71% 44.81% 53.18% 67.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.46 0.49 0.44 0.41 0.39 0.44 0.45 1.47%
  QoQ % -6.12% 11.36% 7.32% 5.13% -11.36% -2.22% -
  Horiz. % 102.22% 108.89% 97.78% 91.11% 86.67% 97.78% 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
 
 

325  541  629  924 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.995+0.15 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.09+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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS