Highlights

[BPURI] YoY 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 -     194.19%    YoY -     82.02%
Quarter Report


View:


Show?  YoY % Horiz. %

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 91,684 170,045 300,003 210,690 473,601 206,807 326,583 -17.75%
  YoY % -46.08% -43.32% 42.39% -55.51% 129.01% -36.68% -
  Horiz. % 28.07% 52.07% 91.86% 64.51% 145.02% 63.32% 100.00%
PBT 7,390 11,722 11,713 11,126 23,767 49,168 4,508 7.90%
  YoY % -36.96% 0.08% 5.28% -53.19% -51.66% 990.68% -
  Horiz. % 163.93% 260.03% 259.83% 246.81% 527.22% 1,090.68% 100.00%
Tax -8,567 -6,307 -6,446 -6,316 -10,118 -7,256 -4,119 11.92%
  YoY % -35.83% 2.16% -2.06% 37.58% -39.44% -76.16% -
  Horiz. % 207.99% 153.12% 156.49% 153.34% 245.64% 176.16% 100.00%
NP -1,177 5,415 5,267 4,810 13,649 41,912 389 -
  YoY % -121.74% 2.81% 9.50% -64.76% -67.43% 10,674.29% -
  Horiz. % -302.57% 1,392.03% 1,353.98% 1,236.50% 3,508.74% 10,774.29% 100.00%
NP to SH -10,668 324 2,034 783 -466 1,570 268 -
  YoY % -3,392.59% -84.07% 159.77% 268.03% -129.68% 485.82% -
  Horiz. % -3,980.60% 120.90% 758.96% 292.16% -173.88% 585.82% 100.00%
Tax Rate 115.93 % 53.80 % 55.03 % 56.77 % 42.57 % 14.76 % 91.37 % 3.73%
  YoY % 115.48% -2.24% -3.07% 33.36% 188.41% -83.85% -
  Horiz. % 126.88% 58.88% 60.23% 62.13% 46.59% 16.15% 100.00%
Total Cost 92,861 164,630 294,736 205,880 459,952 164,895 326,194 -17.57%
  YoY % -43.59% -44.14% 43.16% -55.24% 178.94% -49.45% -
  Horiz. % 28.47% 50.47% 90.36% 63.12% 141.01% 50.55% 100.00%
Net Worth 270,484 253,483 239,535 223,897 174,880 178,550 153,333 9.12%
  YoY % 6.71% 5.82% 6.98% 28.03% -2.06% 16.45% -
  Horiz. % 176.40% 165.32% 156.22% 146.02% 114.05% 116.45% 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 - - - - - 3,571 2,299 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 55.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 155.26% 100.00%
Div Payout % - % - % - % - % - % 227.45 % 858.21 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -73.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 26.50% 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 270,484 253,483 239,535 223,897 174,880 178,550 153,333 9.12%
  YoY % 6.71% 5.82% 6.98% 28.03% -2.06% 16.45% -
  Horiz. % 176.40% 165.32% 156.22% 146.02% 114.05% 116.45% 100.00%
NOSH 764,079 382,039 267,160 243,870 186,400 178,550 153,333 28.02%
  YoY % 100.00% 43.00% 9.55% 30.83% 4.40% 16.45% -
  Horiz. % 498.31% 249.16% 174.23% 159.05% 121.57% 116.45% 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 -1.28 % 3.18 % 1.76 % 2.28 % 2.88 % 20.27 % 0.12 % -
  YoY % -140.25% 80.68% -22.81% -20.83% -85.79% 16,791.67% -
  Horiz. % -1,066.67% 2,650.00% 1,466.67% 1,900.00% 2,400.00% 16,891.67% 100.00%
ROE -3.94 % 0.13 % 0.85 % 0.35 % -0.27 % 0.88 % 0.17 % -
  YoY % -3,130.77% -84.71% 142.86% 229.63% -130.68% 417.65% -
  Horiz. % -2,317.65% 76.47% 500.00% 205.88% -158.82% 517.65% 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 12.00 44.51 112.29 86.39 254.08 115.83 212.99 -35.75%
  YoY % -73.04% -60.36% 29.98% -66.00% 119.36% -45.62% -
  Horiz. % 5.63% 20.90% 52.72% 40.56% 119.29% 54.38% 100.00%
EPS -1.40 0.08 0.76 0.32 -0.25 0.88 0.17 -
  YoY % -1,850.00% -89.47% 137.50% 228.00% -128.41% 417.65% -
  Horiz. % -823.53% 47.06% 447.06% 188.24% -147.06% 517.65% 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 1.0000 1.0000 -14.76%
  YoY % -46.65% -26.00% -2.34% -2.14% -6.18% 0.00% -
  Horiz. % 35.40% 66.35% 89.66% 91.81% 93.82% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 10.73 19.90 35.12 24.66 55.44 24.21 38.23 -17.75%
  YoY % -46.08% -43.34% 42.42% -55.52% 129.00% -36.67% -
  Horiz. % 28.07% 52.05% 91.87% 64.50% 145.02% 63.33% 100.00%
EPS -1.25 0.04 0.24 0.09 -0.05 0.18 0.03 -
  YoY % -3,225.00% -83.33% 166.67% 280.00% -127.78% 500.00% -
  Horiz. % -4,166.67% 133.33% 800.00% 300.00% -166.67% 600.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 55.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 155.56% 100.00%
NAPS 0.3166 0.2967 0.2804 0.2621 0.2047 0.2090 0.1795 9.12%
  YoY % 6.71% 5.81% 6.98% 28.04% -2.06% 16.43% -
  Horiz. % 176.38% 165.29% 156.21% 146.02% 114.04% 116.43% 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 0.54 0.39 0.30 0.50 0.17 0.47 0.34 7.38%
  YoY % 38.46% 30.00% -40.00% 194.12% -63.83% 38.24% -
  Horiz. % 158.82% 114.71% 88.24% 147.06% 50.00% 138.24% 100.00%
P/EPS -4.66 206.35 44.66 135.48 -172.00 61.41 411.94 -
  YoY % -102.26% 362.05% -67.04% 178.77% -380.08% -85.09% -
  Horiz. % -1.13% 50.09% 10.84% 32.89% -41.75% 14.91% 100.00%
EY -21.48 0.48 2.24 0.74 -0.58 1.63 0.24 -
  YoY % -4,575.00% -78.57% 202.70% 227.59% -135.58% 579.17% -
  Horiz. % -8,950.00% 200.00% 933.33% 308.33% -241.67% 679.17% 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 0.54 0.72 -19.20%
  YoY % -30.77% -31.58% -19.15% 2.17% -14.81% -25.00% -
  Horiz. % 25.00% 36.11% 52.78% 65.28% 63.89% 75.00% 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 0.79 0.29 0.29 0.52 0.16 0.48 0.33 14.37%
  YoY % 172.41% 0.00% -44.23% 225.00% -66.67% 45.45% -
  Horiz. % 239.39% 87.88% 87.88% 157.58% 48.48% 145.45% 100.00%
P/EPS -6.80 153.29 43.34 140.16 -166.00 63.69 400.50 -
  YoY % -104.44% 253.69% -69.08% 184.43% -360.64% -84.10% -
  Horiz. % -1.70% 38.27% 10.82% 35.00% -41.45% 15.90% 100.00%
EY -14.70 0.65 2.31 0.71 -0.60 1.57 0.25 -
  YoY % -2,361.54% -71.86% 225.35% 218.33% -138.22% 528.00% -
  Horiz. % -5,880.00% 260.00% 924.00% 284.00% -240.00% 628.00% 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 0.56 0.70 -13.63%
  YoY % 35.00% -45.95% -24.49% 11.36% -21.43% -20.00% -
  Horiz. % 38.57% 28.57% 52.86% 70.00% 62.86% 80.00% 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
 
 

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