Highlights

[BPURI] YoY Quarter 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 -     11.08%    YoY -     -30.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 127,782 183,009 286,408 302,584 266,381 272,606 256,236 -10.14%
  YoY % -30.18% -36.10% -5.35% 13.59% -2.28% 6.39% -
  Horiz. % 49.87% 71.42% 111.78% 118.09% 103.96% 106.39% 100.00%
PBT 6,550 13,075 2,374 9,881 1,879 1,953 2,873 13.50%
  YoY % -49.90% 450.76% -75.97% 425.86% -3.79% -32.02% -
  Horiz. % 227.98% 455.10% 82.63% 343.93% 65.40% 67.98% 100.00%
Tax -1,289 -6,992 -892 -3,300 9 -558 -1,123 2.14%
  YoY % 81.56% -683.86% 72.97% -36,766.66% 101.61% 50.31% -
  Horiz. % 114.78% 622.62% 79.43% 293.86% -0.80% 49.69% 100.00%
NP 5,261 6,083 1,482 6,581 1,888 1,395 1,750 18.43%
  YoY % -13.51% 310.46% -77.48% 248.57% 35.34% -20.29% -
  Horiz. % 300.63% 347.60% 84.69% 376.06% 107.89% 79.71% 100.00%
NP to SH 152 -1,269 190 902 1,306 2,125 1,599 -30.35%
  YoY % 111.98% -767.89% -78.94% -30.93% -38.54% 32.90% -
  Horiz. % 9.51% -79.36% 11.88% 56.41% 81.68% 132.90% 100.00%
Tax Rate 19.68 % 53.48 % 37.57 % 33.40 % -0.48 % 28.57 % 39.09 % -10.01%
  YoY % -63.20% 42.35% 12.49% 7,058.33% -101.68% -26.91% -
  Horiz. % 50.35% 136.81% 96.11% 85.44% -1.23% 73.09% 100.00%
Total Cost 122,521 176,926 284,926 296,003 264,493 271,211 254,486 -10.63%
  YoY % -30.75% -37.90% -3.74% 11.91% -2.48% 6.57% -
  Horiz. % 48.14% 69.52% 111.96% 116.31% 103.93% 106.57% 100.00%
Net Worth 145,109 224,315 229,788 216,179 192,781 188,762 141,479 0.39%
  YoY % -35.31% -2.38% 6.30% 12.14% 2.13% 33.42% -
  Horiz. % 102.57% 158.55% 162.42% 152.80% 136.26% 133.42% 100.00%
Dividend
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 145,109 224,315 229,788 216,179 192,781 188,762 141,479 0.39%
  YoY % -35.31% -2.38% 6.30% 12.14% 2.13% 33.42% -
  Horiz. % 102.57% 158.55% 162.42% 152.80% 136.26% 133.42% 100.00%
NOSH 386,238 330,167 262,646 231,282 194,925 172,764 127,920 18.51%
  YoY % 16.98% 25.71% 13.56% 18.65% 12.83% 35.06% -
  Horiz. % 301.94% 258.10% 205.32% 180.80% 152.38% 135.06% 100.00%
Ratio Analysis
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.12 % 3.32 % 0.52 % 2.17 % 0.71 % 0.51 % 0.68 % 31.90%
  YoY % 24.10% 538.46% -76.04% 205.63% 39.22% -25.00% -
  Horiz. % 605.88% 488.24% 76.47% 319.12% 104.41% 75.00% 100.00%
ROE 0.10 % -0.57 % 0.08 % 0.42 % 0.68 % 1.13 % 1.13 % -31.11%
  YoY % 117.54% -812.50% -80.95% -38.24% -39.82% 0.00% -
  Horiz. % 8.85% -50.44% 7.08% 37.17% 60.18% 100.00% 100.00%
Per Share
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 33.08 55.43 109.05 130.83 136.66 157.79 200.31 -24.18%
  YoY % -40.32% -49.17% -16.65% -4.27% -13.39% -21.23% -
  Horiz. % 16.51% 27.67% 54.44% 65.31% 68.22% 78.77% 100.00%
EPS 0.04 -0.38 0.07 0.39 0.67 1.23 1.25 -41.08%
  YoY % 110.53% -642.86% -82.05% -41.79% -45.53% -1.60% -
  Horiz. % 3.20% -30.40% 5.60% 31.20% 53.60% 98.40% 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 0.3757 0.6794 0.8749 0.9347 0.9890 1.0926 1.1060 -15.29%
  YoY % -44.70% -22.35% -6.40% -5.49% -9.48% -1.21% -
  Horiz. % 33.97% 61.43% 79.10% 84.51% 89.42% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.96 21.42 33.53 35.42 31.18 31.91 29.99 -10.14%
  YoY % -30.16% -36.12% -5.34% 13.60% -2.29% 6.40% -
  Horiz. % 49.88% 71.42% 111.80% 118.11% 103.97% 106.40% 100.00%
EPS 0.02 -0.15 0.02 0.11 0.15 0.25 0.19 -29.25%
  YoY % 113.33% -850.00% -81.82% -26.67% -40.00% 31.58% -
  Horiz. % 10.53% -78.95% 10.53% 57.89% 78.95% 131.58% 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 0.1699 0.2626 0.2690 0.2531 0.2257 0.2210 0.1656 0.39%
  YoY % -35.30% -2.38% 6.28% 12.14% 2.13% 33.45% -
  Horiz. % 102.60% 158.57% 162.44% 152.84% 136.29% 133.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0850 0.2100 0.4050 0.3700 0.5350 0.6700 0.6850 -
P/RPS 0.26 0.38 0.37 0.28 0.39 0.42 0.34 -4.04%
  YoY % -31.58% 2.70% 32.14% -28.21% -7.14% 23.53% -
  Horiz. % 76.47% 111.76% 108.82% 82.35% 114.71% 123.53% 100.00%
P/EPS 215.99 -54.64 559.85 94.87 79.85 54.47 54.80 23.46%
  YoY % 495.30% -109.76% 490.12% 18.81% 46.59% -0.60% -
  Horiz. % 394.14% -99.71% 1,021.62% 173.12% 145.71% 99.40% 100.00%
EY 0.46 -1.83 0.18 1.05 1.25 1.84 1.82 -19.05%
  YoY % 125.14% -1,116.67% -82.86% -16.00% -32.07% 1.10% -
  Horiz. % 25.27% -100.55% 9.89% 57.69% 68.68% 101.10% 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 0.23 0.31 0.46 0.40 0.54 0.61 0.62 -14.14%
  YoY % -25.81% -32.61% 15.00% -25.93% -11.48% -1.61% -
  Horiz. % 37.10% 50.00% 74.19% 64.52% 87.10% 98.39% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/02/20 28/02/19 29/08/17 30/08/16 26/08/15 26/08/14 26/08/13 -
Price 0.0800 0.1900 0.3450 0.3800 0.3450 0.6650 0.7000 -
P/RPS 0.24 0.34 0.32 0.29 0.25 0.42 0.35 -5.63%
  YoY % -29.41% 6.25% 10.34% 16.00% -40.48% 20.00% -
  Horiz. % 68.57% 97.14% 91.43% 82.86% 71.43% 120.00% 100.00%
P/EPS 203.28 -49.43 476.91 97.44 51.49 54.07 56.00 21.91%
  YoY % 511.25% -110.36% 389.44% 89.24% -4.77% -3.45% -
  Horiz. % 363.00% -88.27% 851.62% 174.00% 91.95% 96.55% 100.00%
EY 0.49 -2.02 0.21 1.03 1.94 1.85 1.79 -18.05%
  YoY % 124.26% -1,061.90% -79.61% -46.91% 4.86% 3.35% -
  Horiz. % 27.37% -112.85% 11.73% 57.54% 108.38% 103.35% 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 0.21 0.28 0.39 0.41 0.35 0.61 0.63 -15.54%
  YoY % -25.00% -28.21% -4.88% 17.14% -42.62% -3.17% -
  Horiz. % 33.33% 44.44% 61.90% 65.08% 55.56% 96.83% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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