Highlights

[BPURI] YoY 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 -     -6.81%    YoY -     -24.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 100,292 215,763 242,541 195,077 303,247 197,211 367,049 -18.09%
  YoY % -53.52% -11.04% 24.33% -35.67% 53.77% -46.27% -
  Horiz. % 27.32% 58.78% 66.08% 53.15% 82.62% 53.73% 100.00%
PBT 9,703 5,393 3,209 3,090 2,582 3,035 2,078 26.75%
  YoY % 79.92% 68.06% 3.85% 19.67% -14.93% 46.05% -
  Horiz. % 466.94% 259.53% 154.43% 148.70% 124.25% 146.05% 100.00%
Tax -1,551 -2,244 -2,975 -1,470 -1,614 -1,636 -1,228 3.66%
  YoY % 30.88% 24.57% -102.38% 8.92% 1.34% -33.22% -
  Horiz. % 126.30% 182.74% 242.26% 119.71% 131.43% 133.22% 100.00%
NP 8,152 3,149 234 1,620 968 1,399 850 41.59%
  YoY % 158.88% 1,245.73% -85.56% 67.36% -30.81% 64.59% -
  Horiz. % 959.06% 370.47% 27.53% 190.59% 113.88% 164.59% 100.00%
NP to SH -344 295 -1,427 1,217 1,611 1,792 132 -
  YoY % -216.61% 120.67% -217.26% -24.46% -10.10% 1,257.58% -
  Horiz. % -260.61% 223.48% -1,081.06% 921.97% 1,220.45% 1,357.58% 100.00%
Tax Rate 15.98 % 41.61 % 92.71 % 47.57 % 62.51 % 53.90 % 59.10 % -18.22%
  YoY % -61.60% -55.12% 94.89% -23.90% 15.97% -8.80% -
  Horiz. % 27.04% 70.41% 156.87% 80.49% 105.77% 91.20% 100.00%
Total Cost 92,140 212,614 242,307 193,457 302,279 195,812 366,199 -19.12%
  YoY % -56.66% -12.25% 25.25% -36.00% 54.37% -46.53% -
  Horiz. % 25.16% 58.06% 66.17% 52.83% 82.55% 53.47% 100.00%
Net Worth 259,443 236,971 215,294 182,626 192,310 147,364 128,820 11.37%
  YoY % 9.48% 10.07% 17.89% -5.04% 30.50% 14.40% -
  Horiz. % 201.40% 183.96% 167.13% 141.77% 149.29% 114.40% 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 259,443 236,971 215,294 182,626 192,310 147,364 128,820 11.37%
  YoY % 9.48% 10.07% 17.89% -5.04% 30.50% 14.40% -
  Horiz. % 201.40% 183.96% 167.13% 141.77% 149.29% 114.40% 100.00%
NOSH 382,039 267,160 234,526 190,156 177,032 135,757 120,000 19.50%
  YoY % 43.00% 13.92% 23.33% 7.41% 30.40% 13.13% -
  Horiz. % 318.37% 222.63% 195.44% 158.46% 147.53% 113.13% 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 8.13 % 1.46 % 0.10 % 0.83 % 0.32 % 0.71 % 0.23 % 73.05%
  YoY % 456.85% 1,360.00% -87.95% 159.38% -54.93% 208.70% -
  Horiz. % 3,534.78% 634.78% 43.48% 360.87% 139.13% 308.70% 100.00%
ROE -0.13 % 0.12 % -0.66 % 0.67 % 0.84 % 1.22 % 0.10 % -
  YoY % -208.33% 118.18% -198.51% -20.24% -31.15% 1,120.00% -
  Horiz. % -130.00% 120.00% -660.00% 670.00% 840.00% 1,220.00% 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 26.25 80.76 103.42 102.59 171.29 145.27 305.87 -31.46%
  YoY % -67.50% -21.91% 0.81% -40.11% 17.91% -52.51% -
  Horiz. % 8.58% 26.40% 33.81% 33.54% 56.00% 47.49% 100.00%
EPS -0.09 0.11 -0.61 0.64 0.91 1.32 0.11 -
  YoY % -181.82% 118.03% -195.31% -29.67% -31.06% 1,100.00% -
  Horiz. % -81.82% 100.00% -554.55% 581.82% 827.27% 1,200.00% 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 - 854,387
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.74 25.25 28.39 22.83 35.49 23.08 42.96 -18.09%
  YoY % -53.50% -11.06% 24.35% -35.67% 53.77% -46.28% -
  Horiz. % 27.33% 58.78% 66.08% 53.14% 82.61% 53.72% 100.00%
EPS -0.04 0.03 -0.17 0.14 0.19 0.21 0.02 -
  YoY % -233.33% 117.65% -221.43% -26.32% -9.52% 950.00% -
  Horiz. % -200.00% 150.00% -850.00% 700.00% 950.00% 1,050.00% 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 0.3037 0.2774 0.2520 0.2138 0.2251 0.1725 0.1508 11.37%
  YoY % 9.48% 10.08% 17.87% -5.02% 30.49% 14.39% -
  Horiz. % 201.39% 183.95% 167.11% 141.78% 149.27% 114.39% 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 0.70 0.44 0.40 0.42 0.39 0.55 0.27 15.78%
  YoY % 59.09% 10.00% -4.76% 7.69% -29.09% 103.70% -
  Horiz. % 259.26% 162.96% 148.15% 155.56% 144.44% 203.70% 100.00%
P/EPS -205.46 321.50 -68.20 67.19 74.18 60.61 754.55 -
  YoY % -163.91% 571.41% -201.50% -9.42% 22.39% -91.97% -
  Horiz. % -27.23% 42.61% -9.04% 8.90% 9.83% 8.03% 100.00%
EY -0.49 0.31 -1.47 1.49 1.35 1.65 0.13 -
  YoY % -258.06% 121.09% -198.66% 10.37% -18.18% 1,169.23% -
  Horiz. % -376.92% 238.46% -1,130.77% 1,146.15% 1,038.46% 1,269.23% 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 0.69 0.43 0.39 0.42 0.36 0.54 0.28 14.88%
  YoY % 60.47% 10.26% -7.14% 16.67% -33.33% 92.86% -
  Horiz. % 246.43% 153.57% 139.29% 150.00% 128.57% 192.86% 100.00%
P/EPS -199.90 316.97 -66.56 67.97 67.03 59.85 772.73 -
  YoY % -163.07% 576.22% -197.93% 1.40% 12.00% -92.25% -
  Horiz. % -25.87% 41.02% -8.61% 8.80% 8.67% 7.75% 100.00%
EY -0.50 0.32 -1.50 1.47 1.49 1.67 0.13 -
  YoY % -256.25% 121.33% -202.04% -1.34% -10.78% 1,184.62% -
  Horiz. % -384.62% 246.15% -1,153.85% 1,130.77% 1,146.15% 1,284.62% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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