Highlights

[BPURI] QoQ TTM Result on 2019-03-31 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -225.58%    YoY -     -119.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 487,669 542,896 653,210 643,581 709,860 826,854 842,753 -30.49%
  QoQ % -10.17% -16.89% 1.50% -9.34% -14.15% -1.89% -
  Horiz. % 57.87% 64.42% 77.51% 76.37% 84.23% 98.11% 100.00%
PBT 34,321 40,846 42,354 36,566 33,119 31,757 29,296 11.10%
  QoQ % -15.97% -3.56% 15.83% 10.41% 4.29% 8.40% -
  Horiz. % 117.15% 139.43% 144.57% 124.82% 113.05% 108.40% 100.00%
Tax -11,372 -17,075 -19,299 -13,204 -13,737 -13,191 -10,986 2.32%
  QoQ % 33.40% 11.52% -46.16% 3.88% -4.14% -20.07% -
  Horiz. % 103.51% 155.43% 175.67% 120.19% 125.04% 120.07% 100.00%
NP 22,949 23,771 23,055 23,362 19,382 18,566 18,310 16.20%
  QoQ % -3.46% 3.11% -1.31% 20.53% 4.40% 1.40% -
  Horiz. % 125.34% 129.83% 125.91% 127.59% 105.85% 101.40% 100.00%
NP to SH 595 -826 -507 -653 520 3,823 3,336 -68.21%
  QoQ % 172.03% -62.92% 22.36% -225.58% -86.40% 14.60% -
  Horiz. % 17.84% -24.76% -15.20% -19.57% 15.59% 114.60% 100.00%
Tax Rate 33.13 % 41.80 % 45.57 % 36.11 % 41.48 % 41.54 % 37.50 % -7.91%
  QoQ % -20.74% -8.27% 26.20% -12.95% -0.14% 10.77% -
  Horiz. % 88.35% 111.47% 121.52% 96.29% 110.61% 110.77% 100.00%
Total Cost 464,720 519,125 630,155 620,219 690,478 808,288 824,443 -31.69%
  QoQ % -10.48% -17.62% 1.60% -10.18% -14.58% -1.96% -
  Horiz. % 56.37% 62.97% 76.43% 75.23% 83.75% 98.04% 100.00%
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.49%
  QoQ % -42.87% 0.21% -2.30% 15.66% -8.98% 4.73% -
  Horiz. % 61.67% 107.95% 107.72% 110.26% 95.33% 104.73% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.49%
  QoQ % -42.87% 0.21% -2.30% 15.66% -8.98% 4.73% -
  Horiz. % 61.67% 107.95% 107.72% 110.26% 95.33% 104.73% 100.00%
NOSH 386,238 382,039 382,039 382,039 330,167 292,035 275,570 25.16%
  QoQ % 1.10% 0.00% 0.00% 15.71% 13.06% 5.97% -
  Horiz. % 140.16% 138.64% 138.64% 138.64% 119.81% 105.97% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.71 % 4.38 % 3.53 % 3.63 % 2.73 % 2.25 % 2.17 % 67.40%
  QoQ % 7.53% 24.08% -2.75% 32.97% 21.33% 3.69% -
  Horiz. % 217.05% 201.84% 162.67% 167.28% 125.81% 103.69% 100.00%
ROE 0.41 % -0.33 % -0.20 % -0.25 % 0.23 % 1.55 % 1.42 % -56.22%
  QoQ % 224.24% -65.00% 20.00% -208.70% -85.16% 9.15% -
  Horiz. % 28.87% -23.24% -14.08% -17.61% 16.20% 109.15% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 126.26 142.10 170.98 168.46 215.00 283.14 305.82 -44.47%
  QoQ % -11.15% -16.89% 1.50% -21.65% -24.07% -7.42% -
  Horiz. % 41.29% 46.47% 55.91% 55.08% 70.30% 92.58% 100.00%
EPS 0.15 -0.22 -0.13 -0.17 0.16 1.31 1.21 -75.04%
  QoQ % 168.18% -69.23% 23.53% -206.25% -87.79% 8.26% -
  Horiz. % 12.40% -18.18% -10.74% -14.05% 13.22% 108.26% 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 0.3757 0.6649 0.6635 0.6791 0.6794 0.8439 0.8539 -42.07%
  QoQ % -43.50% 0.21% -2.30% -0.04% -19.49% -1.17% -
  Horiz. % 44.00% 77.87% 77.70% 79.53% 79.56% 98.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 858,113
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 56.83 63.27 76.12 75.00 82.72 96.36 98.21 -30.49%
  QoQ % -10.18% -16.88% 1.49% -9.33% -14.16% -1.88% -
  Horiz. % 57.87% 64.42% 77.51% 76.37% 84.23% 98.12% 100.00%
EPS 0.07 -0.10 -0.06 -0.08 0.06 0.45 0.39 -68.08%
  QoQ % 170.00% -66.67% 25.00% -233.33% -86.67% 15.38% -
  Horiz. % 17.95% -25.64% -15.38% -20.51% 15.38% 115.38% 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 0.1691 0.2960 0.2954 0.3023 0.2614 0.2872 0.2742 -27.48%
  QoQ % -42.87% 0.20% -2.28% 15.65% -8.98% 4.74% -
  Horiz. % 61.67% 107.95% 107.73% 110.25% 95.33% 104.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.0850 0.1300 0.1750 0.1850 0.2100 0.2050 0.2600 -
P/RPS 0.07 0.09 0.10 0.11 0.10 0.07 0.09 -15.39%
  QoQ % -22.22% -10.00% -9.09% 10.00% 42.86% -22.22% -
  Horiz. % 77.78% 100.00% 111.11% 122.22% 111.11% 77.78% 100.00%
P/EPS 55.18 -60.13 -131.87 -108.23 133.34 15.66 21.48 87.25%
  QoQ % 191.77% 54.40% -21.84% -181.17% 751.47% -27.09% -
  Horiz. % 256.89% -279.93% -613.92% -503.86% 620.76% 72.91% 100.00%
EY 1.81 -1.66 -0.76 -0.92 0.75 6.39 4.66 -46.67%
  QoQ % 209.04% -118.42% 17.39% -222.67% -88.26% 37.12% -
  Horiz. % 38.84% -35.62% -16.31% -19.74% 16.09% 137.12% 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 0.23 0.20 0.26 0.27 0.31 0.24 0.30 -16.19%
  QoQ % 15.00% -23.08% -3.70% -12.90% 29.17% -20.00% -
  Horiz. % 76.67% 66.67% 86.67% 90.00% 103.33% 80.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 -
Price 0.0800 0.0900 0.1300 0.1800 0.1900 0.1700 0.2450 -
P/RPS 0.06 0.06 0.08 0.11 0.09 0.06 0.08 -17.41%
  QoQ % 0.00% -25.00% -27.27% 22.22% 50.00% -25.00% -
  Horiz. % 75.00% 75.00% 100.00% 137.50% 112.50% 75.00% 100.00%
P/EPS 51.93 -41.63 -97.96 -105.31 120.64 12.99 20.24 87.09%
  QoQ % 224.74% 57.50% 6.98% -187.29% 828.71% -35.82% -
  Horiz. % 256.57% -205.68% -483.99% -520.31% 596.05% 64.18% 100.00%
EY 1.93 -2.40 -1.02 -0.95 0.83 7.70 4.94 -46.47%
  QoQ % 180.42% -135.29% -7.37% -214.46% -89.22% 55.87% -
  Horiz. % 39.07% -48.58% -20.65% -19.23% 16.80% 155.87% 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 0.21 0.14 0.20 0.27 0.28 0.20 0.29 -19.31%
  QoQ % 50.00% -30.00% -25.93% -3.57% 40.00% -31.03% -
  Horiz. % 72.41% 48.28% 68.97% 93.10% 96.55% 68.97% 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
 
 

136  136  522  1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.020.00 
 AT 0.205-0.005 
 BIOHLDG 0.36+0.005 
 SAPNRG 0.120.00 
 ARMADA 0.315-0.005 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.080.00 
 PHB 0.03-0.005 
 ASIABIO-OR 0.0150.00 
 ALAM-WA 0.04+0.005 

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