Highlights

[BPURI] YoY Cumulative Quarter 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 -     -66.15%    YoY -     -78.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 310,507 810,152 781,204 839,607 799,871 846,671 727,124 -12.26%
  YoY % -61.67% 3.71% -6.96% 4.97% -5.53% 16.44% -
  Horiz. % 42.70% 111.42% 107.44% 115.47% 110.00% 116.44% 100.00%
PBT 4,350 42,822 11,018 15,637 8,066 9,108 9,141 -10.79%
  YoY % -89.84% 288.65% -29.54% 93.86% -11.44% -0.36% -
  Horiz. % 47.59% 468.46% 120.53% 171.06% 88.24% 99.64% 100.00%
Tax -6,111 -15,288 -4,267 -7,092 -2,113 -3,542 -3,711 7.97%
  YoY % 60.03% -258.28% 39.83% -235.64% 40.34% 4.55% -
  Horiz. % 164.67% 411.96% 114.98% 191.11% 56.94% 95.45% 100.00%
NP -1,761 27,534 6,751 8,545 5,953 5,566 5,430 -
  YoY % -106.40% 307.85% -20.99% 43.54% 6.95% 2.50% -
  Horiz. % -32.43% 507.07% 124.33% 157.37% 109.63% 102.50% 100.00%
NP to SH -8,546 176 1,111 287 3,762 4,903 4,964 -
  YoY % -4,955.68% -84.16% 287.11% -92.37% -23.27% -1.23% -
  Horiz. % -172.16% 3.55% 22.38% 5.78% 75.79% 98.77% 100.00%
Tax Rate 140.48 % 35.70 % 38.73 % 45.35 % 26.20 % 38.89 % 40.60 % 21.03%
  YoY % 293.50% -7.82% -14.60% 73.09% -32.63% -4.21% -
  Horiz. % 346.01% 87.93% 95.39% 111.70% 64.53% 95.79% 100.00%
Total Cost 312,268 782,618 774,453 831,062 793,918 841,105 721,694 -12.09%
  YoY % -60.10% 1.05% -6.81% 4.68% -5.61% 16.55% -
  Horiz. % 43.27% 108.44% 107.31% 115.15% 110.01% 116.55% 100.00%
Net Worth 275,679 259,443 236,971 215,294 197,433 185,579 140,689 10.90%
  YoY % 6.26% 9.48% 10.07% 9.05% 6.39% 31.91% -
  Horiz. % 195.95% 184.41% 168.44% 153.03% 140.33% 131.91% 100.00%
Dividend
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 275,679 259,443 236,971 215,294 197,433 185,579 140,689 10.90%
  YoY % 6.26% 9.48% 10.07% 9.05% 6.39% 31.91% -
  Horiz. % 195.95% 184.41% 168.44% 153.03% 140.33% 131.91% 100.00%
NOSH 764,079 382,039 267,160 234,526 205,573 170,836 129,608 31.36%
  YoY % 100.00% 43.00% 13.92% 14.08% 20.33% 31.81% -
  Horiz. % 589.53% 294.76% 206.13% 180.95% 158.61% 131.81% 100.00%
Ratio Analysis
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -0.57 % 3.40 % 0.86 % 1.02 % 0.74 % 0.66 % 0.75 % -
  YoY % -116.76% 295.35% -15.69% 37.84% 12.12% -12.00% -
  Horiz. % -76.00% 453.33% 114.67% 136.00% 98.67% 88.00% 100.00%
ROE -3.10 % 0.07 % 0.47 % 0.13 % 1.91 % 2.64 % 3.53 % -
  YoY % -4,528.57% -85.11% 261.54% -93.19% -27.65% -25.21% -
  Horiz. % -87.82% 1.98% 13.31% 3.68% 54.11% 74.79% 100.00%
Per Share
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 40.64 212.06 292.41 358.00 389.09 495.60 561.02 -33.21%
  YoY % -80.84% -27.48% -18.32% -7.99% -21.49% -11.66% -
  Horiz. % 7.24% 37.80% 52.12% 63.81% 69.35% 88.34% 100.00%
EPS -1.68 0.06 0.42 0.12 1.83 2.87 3.83 -
  YoY % -2,900.00% -85.71% 250.00% -93.44% -36.24% -25.07% -
  Horiz. % -43.86% 1.57% 10.97% 3.13% 47.78% 74.93% 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 0.3608 0.6791 0.8870 0.9180 0.9604 1.0863 1.0855 -15.58%
  YoY % -46.87% -23.44% -3.38% -4.41% -11.59% 0.07% -
  Horiz. % 33.24% 62.56% 81.71% 84.57% 88.48% 100.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 858,113
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 36.18 94.41 91.04 97.84 93.21 98.67 84.74 -12.27%
  YoY % -61.68% 3.70% -6.95% 4.97% -5.53% 16.44% -
  Horiz. % 42.70% 111.41% 107.43% 115.46% 110.00% 116.44% 100.00%
EPS -1.00 0.02 0.13 0.03 0.44 0.57 0.58 -
  YoY % -5,100.00% -84.62% 333.33% -93.18% -22.81% -1.72% -
  Horiz. % -172.41% 3.45% 22.41% 5.17% 75.86% 98.28% 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 0.3213 0.3023 0.2762 0.2509 0.2301 0.2163 0.1640 10.89%
  YoY % 6.29% 9.45% 10.08% 9.04% 6.38% 31.89% -
  Horiz. % 195.91% 184.33% 168.41% 152.99% 140.30% 131.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0450 0.1850 0.3550 0.4150 0.4300 0.6750 0.8000 -
P/RPS 0.11 0.09 0.12 0.12 0.11 0.14 0.14 -3.64%
  YoY % 22.22% -25.00% 0.00% 9.09% -21.43% 0.00% -
  Horiz. % 78.57% 64.29% 85.71% 85.71% 78.57% 100.00% 100.00%
P/EPS -4.02 401.58 85.37 339.12 23.50 23.52 20.89 -
  YoY % -101.00% 370.40% -74.83% 1,343.06% -0.09% 12.59% -
  Horiz. % -19.24% 1,922.36% 408.66% 1,623.36% 112.49% 112.59% 100.00%
EY -24.85 0.25 1.17 0.29 4.26 4.25 4.79 -
  YoY % -10,040.00% -78.63% 303.45% -93.19% 0.24% -11.27% -
  Horiz. % -518.79% 5.22% 24.43% 6.05% 88.94% 88.73% 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 0.12 0.27 0.40 0.45 0.45 0.62 0.74 -24.40%
  YoY % -55.56% -32.50% -11.11% 0.00% -27.42% -16.22% -
  Horiz. % 16.22% 36.49% 54.05% 60.81% 60.81% 83.78% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/06/20 30/05/19 30/11/17 30/11/16 27/11/15 26/11/14 20/11/13 -
Price 0.0600 0.1800 0.3500 0.4050 0.4350 0.6100 0.7900 -
P/RPS 0.15 0.08 0.12 0.11 0.11 0.12 0.14 1.07%
  YoY % 87.50% -33.33% 9.09% 0.00% -8.33% -14.29% -
  Horiz. % 107.14% 57.14% 85.71% 78.57% 78.57% 85.71% 100.00%
P/EPS -5.36 390.72 84.16 330.95 23.77 21.25 20.63 -
  YoY % -101.37% 364.26% -74.57% 1,292.30% 11.86% 3.01% -
  Horiz. % -25.98% 1,893.94% 407.95% 1,604.22% 115.22% 103.01% 100.00%
EY -18.64 0.26 1.19 0.30 4.21 4.70 4.85 -
  YoY % -7,269.23% -78.15% 296.67% -92.87% -10.43% -3.09% -
  Horiz. % -384.33% 5.36% 24.54% 6.19% 86.80% 96.91% 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 0.17 0.27 0.39 0.44 0.45 0.56 0.73 -20.07%
  YoY % -37.04% -30.77% -11.36% -2.22% -19.64% -23.29% -
  Horiz. % 23.29% 36.99% 53.42% 60.27% 61.64% 76.71% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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