Highlights

[BPURI] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -1.45%    YoY -     -23.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/08 30/12/06 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 694,416 1,041,605 1,119,476 1,066,494 1,128,894 969,498 1,270,938 -8.88%
  YoY % -33.33% -6.96% 4.97% -5.53% 16.44% -23.72% -
  Horiz. % 54.64% 81.96% 88.08% 83.91% 88.82% 76.28% 100.00%
PBT 36,704 14,690 20,849 10,754 12,144 12,188 12,764 17.64%
  YoY % 149.85% -29.54% 93.86% -11.44% -0.36% -4.51% -
  Horiz. % 287.56% 115.09% 163.34% 84.26% 95.14% 95.49% 100.00%
Tax -13,104 -5,689 -9,456 -2,817 -4,722 -4,948 -5,053 15.78%
  YoY % -130.33% 39.83% -235.64% 40.34% 4.55% 2.08% -
  Horiz. % 259.31% 112.59% 187.12% 55.75% 93.46% 97.92% 100.00%
NP 23,600 9,001 11,393 7,937 7,421 7,240 7,710 18.78%
  YoY % 162.19% -20.99% 43.54% 6.95% 2.50% -6.10% -
  Horiz. % 306.08% 116.74% 147.76% 102.94% 96.25% 93.90% 100.00%
NP to SH 150 1,481 382 5,016 6,537 6,618 5,809 -42.97%
  YoY % -89.82% 287.11% -92.37% -23.27% -1.23% 13.93% -
  Horiz. % 2.60% 25.50% 6.59% 86.34% 112.53% 113.93% 100.00%
Tax Rate 35.70 % 38.73 % 45.35 % 26.20 % 38.89 % 40.60 % 39.59 % -1.58%
  YoY % -7.82% -14.60% 73.09% -32.63% -4.21% 2.55% -
  Horiz. % 90.17% 97.83% 114.55% 66.18% 98.23% 102.55% 100.00%
Total Cost 670,815 1,032,604 1,108,082 1,058,557 1,121,473 962,258 1,263,228 -9.28%
  YoY % -35.04% -6.81% 4.68% -5.61% 16.55% -23.83% -
  Horiz. % 53.10% 81.74% 87.72% 83.80% 88.78% 76.17% 100.00%
Net Worth 259,443 236,971 215,294 197,433 185,579 140,689 132,876 10.84%
  YoY % 9.48% 10.07% 9.05% 6.39% 31.91% 5.88% -
  Horiz. % 195.25% 178.34% 162.03% 148.58% 139.66% 105.88% 100.00%
Dividend
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 259,443 236,971 215,294 197,433 185,579 140,689 132,876 10.84%
  YoY % 9.48% 10.07% 9.05% 6.39% 31.91% 5.88% -
  Horiz. % 195.25% 178.34% 162.03% 148.58% 139.66% 105.88% 100.00%
NOSH 382,039 267,160 234,526 205,573 170,836 129,608 123,778 18.93%
  YoY % 43.00% 13.92% 14.08% 20.33% 31.81% 4.71% -
  Horiz. % 308.65% 215.84% 189.47% 166.08% 138.02% 104.71% 100.00%
Ratio Analysis
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.40 % 0.86 % 1.02 % 0.74 % 0.66 % 0.75 % 0.61 % 30.25%
  YoY % 295.35% -15.69% 37.84% 12.12% -12.00% 22.95% -
  Horiz. % 557.38% 140.98% 167.21% 121.31% 108.20% 122.95% 100.00%
ROE 0.06 % 0.63 % 0.18 % 2.54 % 3.52 % 4.70 % 4.37 % -48.29%
  YoY % -90.48% 250.00% -92.91% -27.84% -25.11% 7.55% -
  Horiz. % 1.37% 14.42% 4.12% 58.12% 80.55% 107.55% 100.00%
Per Share
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 181.77 389.88 477.34 518.79 660.81 748.02 1,026.79 -23.38%
  YoY % -53.38% -18.32% -7.99% -21.49% -11.66% -27.15% -
  Horiz. % 17.70% 37.97% 46.49% 50.53% 64.36% 72.85% 100.00%
EPS 0.05 0.56 0.16 2.44 3.83 5.11 4.69 -50.27%
  YoY % -91.07% 250.00% -93.44% -36.29% -25.05% 8.96% -
  Horiz. % 1.07% 11.94% 3.41% 52.03% 81.66% 108.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6791 0.8870 0.9180 0.9604 1.0863 1.0855 1.0735 -6.80%
  YoY % -23.44% -3.38% -4.41% -11.59% 0.07% 1.12% -
  Horiz. % 63.26% 82.63% 85.51% 89.46% 101.19% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 870,046
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 79.81 119.72 128.67 122.58 129.75 111.43 146.08 -8.88%
  YoY % -33.34% -6.96% 4.97% -5.53% 16.44% -23.72% -
  Horiz. % 54.63% 81.96% 88.08% 83.91% 88.82% 76.28% 100.00%
EPS 0.02 0.17 0.04 0.58 0.75 0.76 0.67 -41.73%
  YoY % -88.24% 325.00% -93.10% -22.67% -1.32% 13.43% -
  Horiz. % 2.99% 25.37% 5.97% 86.57% 111.94% 113.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2982 0.2724 0.2475 0.2269 0.2133 0.1617 0.1527 10.84%
  YoY % 9.47% 10.06% 9.08% 6.38% 31.91% 5.89% -
  Horiz. % 195.28% 178.39% 162.08% 148.59% 139.69% 105.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1850 0.3550 0.4150 0.4300 0.6750 0.8000 0.8300 -
P/RPS 0.10 0.09 0.09 0.08 0.10 0.11 0.08 3.49%
  YoY % 11.11% 0.00% 12.50% -20.00% -9.09% 37.50% -
  Horiz. % 125.00% 112.50% 112.50% 100.00% 125.00% 137.50% 100.00%
P/EPS 468.51 64.02 254.34 17.62 17.64 15.67 17.68 65.54%
  YoY % 631.82% -74.83% 1,343.47% -0.11% 12.57% -11.37% -
  Horiz. % 2,649.94% 362.10% 1,438.57% 99.66% 99.77% 88.63% 100.00%
EY 0.21 1.56 0.39 5.67 5.67 6.38 5.65 -39.73%
  YoY % -86.54% 300.00% -93.12% 0.00% -11.13% 12.92% -
  Horiz. % 3.72% 27.61% 6.90% 100.35% 100.35% 112.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.40 0.45 0.45 0.62 0.74 0.77 -14.89%
  YoY % -32.50% -11.11% 0.00% -27.42% -16.22% -3.90% -
  Horiz. % 35.06% 51.95% 58.44% 58.44% 80.52% 96.10% 100.00%
Price Multiplier on Announcement Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/05/19 30/11/17 30/11/16 27/11/15 26/11/14 20/11/13 21/11/12 -
Price 0.1800 0.3500 0.4050 0.4350 0.6100 0.7900 0.8500 -
P/RPS 0.10 0.09 0.08 0.08 0.09 0.11 0.08 3.49%
  YoY % 11.11% 12.50% 0.00% -11.11% -18.18% 37.50% -
  Horiz. % 125.00% 112.50% 100.00% 100.00% 112.50% 137.50% 100.00%
P/EPS 455.84 63.12 248.21 17.83 15.94 15.47 18.11 64.24%
  YoY % 622.18% -74.57% 1,292.09% 11.86% 3.04% -14.58% -
  Horiz. % 2,517.06% 348.54% 1,370.57% 98.45% 88.02% 85.42% 100.00%
EY 0.22 1.58 0.40 5.61 6.27 6.46 5.52 -39.08%
  YoY % -86.08% 295.00% -92.87% -10.53% -2.94% 17.03% -
  Horiz. % 3.99% 28.62% 7.25% 101.63% 113.59% 117.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.39 0.44 0.45 0.56 0.73 0.79 -15.22%
  YoY % -30.77% -11.36% -2.22% -19.64% -23.29% -7.59% -
  Horiz. % 34.18% 49.37% 55.70% 56.96% 70.89% 92.41% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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