Highlights

[BPURI] YoY Annualized Quarter Result on 2019-06-30 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     231.44%    YoY -     -75.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 402,191 980,197 1,081,207 1,050,297 1,273,472 1,053,478 1,053,707 -13.77%
  YoY % -58.97% -9.34% 2.94% -17.52% 20.88% -0.02% -
  Horiz. % 38.17% 93.02% 102.61% 99.68% 120.86% 99.98% 100.00%
PBT 11,740 54,544 22,731 26,763 31,833 58,276 13,649 -2.29%
  YoY % -78.48% 139.95% -15.07% -15.93% -45.38% 326.96% -
  Horiz. % 86.01% 399.62% 166.54% 196.08% 233.23% 426.96% 100.00%
Tax -14,678 -21,595 -10,713 -13,408 -12,231 -10,798 -7,830 10.15%
  YoY % 32.03% -101.58% 20.10% -9.62% -13.27% -37.91% -
  Horiz. % 187.46% 275.80% 136.82% 171.24% 156.21% 137.91% 100.00%
NP -2,938 32,949 12,018 13,355 19,602 47,478 5,819 -
  YoY % -108.92% 174.16% -10.01% -31.87% -58.71% 715.91% -
  Horiz. % -50.49% 566.23% 206.53% 229.51% 336.86% 815.91% 100.00%
NP to SH -19,214 500 3,145 1,070 3,296 6,473 5,232 -
  YoY % -3,942.80% -84.10% 193.93% -67.54% -49.08% 23.72% -
  Horiz. % -367.24% 9.56% 60.11% 20.45% 63.00% 123.72% 100.00%
Tax Rate 125.03 % 39.59 % 47.13 % 50.10 % 38.42 % 18.53 % 57.37 % 12.73%
  YoY % 215.81% -16.00% -5.93% 30.40% 107.34% -67.70% -
  Horiz. % 217.94% 69.01% 82.15% 87.33% 66.97% 32.30% 100.00%
Total Cost 405,129 947,248 1,069,189 1,036,942 1,253,870 1,006,000 1,047,888 -13.60%
  YoY % -57.23% -11.40% 3.11% -17.30% 24.64% -4.00% -
  Horiz. % 38.66% 90.40% 102.03% 98.96% 119.66% 96.00% 100.00%
Net Worth 270,484 253,483 239,535 217,631 198,224 188,197 147,689 9.75%
  YoY % 6.71% 5.82% 10.06% 9.79% 5.33% 27.43% -
  Horiz. % 183.14% 171.63% 162.19% 147.36% 134.22% 127.43% 100.00%
Dividend
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 3,456 2,041 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 69.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 169.34% 100.00%
Div Payout % - % - % - % - % - % 53.40 % 39.01 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 36.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 136.89% 100.00%
Equity
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 270,484 253,483 239,535 217,631 198,224 188,197 147,689 9.75%
  YoY % 6.71% 5.82% 10.06% 9.79% 5.33% 27.43% -
  Horiz. % 183.14% 171.63% 162.19% 147.36% 134.22% 127.43% 100.00%
NOSH 764,079 382,039 267,160 237,045 211,282 172,816 136,069 30.40%
  YoY % 100.00% 43.00% 12.70% 12.19% 22.26% 27.01% -
  Horiz. % 561.54% 280.77% 196.34% 174.21% 155.27% 127.01% 100.00%
Ratio Analysis
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.73 % 3.36 % 1.11 % 1.27 % 1.54 % 4.51 % 0.55 % -
  YoY % -121.73% 202.70% -12.60% -17.53% -65.85% 720.00% -
  Horiz. % -132.73% 610.91% 201.82% 230.91% 280.00% 820.00% 100.00%
ROE -7.10 % 0.20 % 1.31 % 0.49 % 1.66 % 3.44 % 3.54 % -
  YoY % -3,650.00% -84.73% 167.35% -70.48% -51.74% -2.82% -
  Horiz. % -200.56% 5.65% 37.01% 13.84% 46.89% 97.18% 100.00%
Per Share
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 52.64 256.57 404.70 443.08 602.74 609.59 774.39 -33.87%
  YoY % -79.48% -36.60% -8.66% -26.49% -1.12% -21.28% -
  Horiz. % 6.80% 33.13% 52.26% 57.22% 77.83% 78.72% 100.00%
EPS -3.35 0.16 1.20 0.45 1.56 3.75 3.85 -
  YoY % -2,193.75% -86.67% 166.67% -71.15% -58.40% -2.60% -
  Horiz. % -87.01% 4.16% 31.17% 11.69% 40.52% 97.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 133.33% 100.00%
NAPS 0.3540 0.6635 0.8966 0.9181 0.9382 1.0890 1.0854 -15.83%
  YoY % -46.65% -26.00% -2.34% -2.14% -13.85% 0.33% -
  Horiz. % 32.61% 61.13% 82.61% 84.59% 86.44% 100.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 858,113
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 46.87 114.23 126.00 122.40 148.40 122.77 122.79 -13.77%
  YoY % -58.97% -9.34% 2.94% -17.52% 20.88% -0.02% -
  Horiz. % 38.17% 93.03% 102.61% 99.68% 120.86% 99.98% 100.00%
EPS -2.24 0.06 0.37 0.12 0.38 0.75 0.61 -
  YoY % -3,833.33% -83.78% 208.33% -68.42% -49.33% 22.95% -
  Horiz. % -367.21% 9.84% 60.66% 19.67% 62.30% 122.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 166.67% 100.00%
NAPS 0.3152 0.2954 0.2791 0.2536 0.2310 0.2193 0.1721 9.75%
  YoY % 6.70% 5.84% 10.06% 9.78% 5.34% 27.43% -
  Horiz. % 183.15% 171.64% 162.17% 147.36% 134.22% 127.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0650 0.1750 0.3400 0.4350 0.4300 0.5400 0.7200 -
P/RPS 0.12 0.07 0.08 0.10 0.07 0.09 0.09 4.52%
  YoY % 71.43% -12.50% -20.00% 42.86% -22.22% 0.00% -
  Horiz. % 133.33% 77.78% 88.89% 111.11% 77.78% 100.00% 100.00%
P/EPS -2.58 133.71 28.88 96.37 27.56 14.42 18.73 -
  YoY % -101.93% 362.98% -70.03% 249.67% 91.12% -23.01% -
  Horiz. % -13.77% 713.88% 154.19% 514.52% 147.14% 76.99% 100.00%
EY -38.69 0.75 3.46 1.04 3.63 6.94 5.34 -
  YoY % -5,258.67% -78.32% 232.69% -71.35% -47.69% 29.96% -
  Horiz. % -724.53% 14.04% 64.79% 19.48% 67.98% 129.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.70 2.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 77.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 177.88% 100.00%
P/NAPS 0.18 0.26 0.38 0.47 0.46 0.50 0.66 -18.11%
  YoY % -30.77% -31.58% -19.15% 2.17% -8.00% -24.24% -
  Horiz. % 27.27% 39.39% 57.58% 71.21% 69.70% 75.76% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/08/20 30/08/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.0950 0.1300 0.3300 0.4500 0.4150 0.5600 0.7000 -
P/RPS 0.18 0.05 0.08 0.10 0.07 0.09 0.09 11.25%
  YoY % 260.00% -37.50% -20.00% 42.86% -22.22% 0.00% -
  Horiz. % 200.00% 55.56% 88.89% 111.11% 77.78% 100.00% 100.00%
P/EPS -3.78 99.33 28.03 99.69 26.60 14.95 18.21 -
  YoY % -103.81% 254.37% -71.88% 274.77% 77.93% -17.90% -
  Horiz. % -20.76% 545.47% 153.93% 547.45% 146.07% 82.10% 100.00%
EY -26.47 1.01 3.57 1.00 3.76 6.69 5.49 -
  YoY % -2,720.79% -71.71% 257.00% -73.40% -43.80% 21.86% -
  Horiz. % -482.15% 18.40% 65.03% 18.21% 68.49% 121.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.57 2.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 66.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 166.82% 100.00%
P/NAPS 0.27 0.20 0.37 0.49 0.44 0.51 0.64 -12.43%
  YoY % 35.00% -45.95% -24.49% 11.36% -13.73% -20.31% -
  Horiz. % 42.19% 31.25% 57.81% 76.56% 68.75% 79.69% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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