Highlights

[BPURI] YoY Quarter Result on 2017-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     55.26%    YoY -     120.67%
Quarter Report


View:


Show?  YoY % Horiz. %

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 93,175 100,292 215,763 242,541 195,077 303,247 197,211 -10.89%
  YoY % -7.10% -53.52% -11.04% 24.33% -35.67% 53.77% -
  Horiz. % 47.25% 50.86% 109.41% 122.99% 98.92% 153.77% 100.00%
PBT -8,546 9,703 5,393 3,209 3,090 2,582 3,035 -
  YoY % -188.08% 79.92% 68.06% 3.85% 19.67% -14.93% -
  Horiz. % -281.58% 319.70% 177.69% 105.73% 101.81% 85.07% 100.00%
Tax -2,597 -1,551 -2,244 -2,975 -1,470 -1,614 -1,636 7.36%
  YoY % -67.44% 30.88% 24.57% -102.38% 8.92% 1.34% -
  Horiz. % 158.74% 94.80% 137.16% 181.85% 89.85% 98.66% 100.00%
NP -11,143 8,152 3,149 234 1,620 968 1,399 -
  YoY % -236.69% 158.88% 1,245.73% -85.56% 67.36% -30.81% -
  Horiz. % -796.50% 582.70% 225.09% 16.73% 115.80% 69.19% 100.00%
NP to SH -9,161 -344 295 -1,427 1,217 1,611 1,792 -
  YoY % -2,563.08% -216.61% 120.67% -217.26% -24.46% -10.10% -
  Horiz. % -511.22% -19.20% 16.46% -79.63% 67.91% 89.90% 100.00%
Tax Rate - % 15.98 % 41.61 % 92.71 % 47.57 % 62.51 % 53.90 % -
  YoY % 0.00% -61.60% -55.12% 94.89% -23.90% 15.97% -
  Horiz. % 0.00% 29.65% 77.20% 172.00% 88.26% 115.97% 100.00%
Total Cost 104,318 92,140 212,614 242,307 193,457 302,279 195,812 -9.23%
  YoY % 13.22% -56.66% -12.25% 25.25% -36.00% 54.37% -
  Horiz. % 53.27% 47.06% 108.58% 123.74% 98.80% 154.37% 100.00%
Net Worth 275,679 259,443 236,971 215,294 182,626 192,310 147,364 10.11%
  YoY % 6.26% 9.48% 10.07% 17.89% -5.04% 30.50% -
  Horiz. % 187.07% 176.05% 160.81% 146.10% 123.93% 130.50% 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 275,679 259,443 236,971 215,294 182,626 192,310 147,364 10.11%
  YoY % 6.26% 9.48% 10.07% 17.89% -5.04% 30.50% -
  Horiz. % 187.07% 176.05% 160.81% 146.10% 123.93% 130.50% 100.00%
NOSH 764,079 382,039 267,160 234,526 190,156 177,032 135,757 30.43%
  YoY % 100.00% 43.00% 13.92% 23.33% 7.41% 30.40% -
  Horiz. % 562.83% 281.41% 196.79% 172.75% 140.07% 130.40% 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 -11.96 % 8.13 % 1.46 % 0.10 % 0.83 % 0.32 % 0.71 % -
  YoY % -247.11% 456.85% 1,360.00% -87.95% 159.38% -54.93% -
  Horiz. % -1,684.51% 1,145.07% 205.63% 14.08% 116.90% 45.07% 100.00%
ROE -3.32 % -0.13 % 0.12 % -0.66 % 0.67 % 0.84 % 1.22 % -
  YoY % -2,453.85% -208.33% 118.18% -198.51% -20.24% -31.15% -
  Horiz. % -272.13% -10.66% 9.84% -54.10% 54.92% 68.85% 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 12.19 26.25 80.76 103.42 102.59 171.29 145.27 -31.68%
  YoY % -53.56% -67.50% -21.91% 0.81% -40.11% 17.91% -
  Horiz. % 8.39% 18.07% 55.59% 71.19% 70.62% 117.91% 100.00%
EPS -1.20 -0.09 0.11 -0.61 0.64 0.91 1.32 -
  YoY % -1,233.33% -181.82% 118.03% -195.31% -29.67% -31.06% -
  Horiz. % -90.91% -6.82% 8.33% -46.21% 48.48% 68.94% 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 - 854,387
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.91 11.74 25.25 28.39 22.83 35.49 23.08 -10.88%
  YoY % -7.07% -53.50% -11.06% 24.35% -35.67% 53.77% -
  Horiz. % 47.27% 50.87% 109.40% 123.01% 98.92% 153.77% 100.00%
EPS -1.07 -0.04 0.03 -0.17 0.14 0.19 0.21 -
  YoY % -2,575.00% -233.33% 117.65% -221.43% -26.32% -9.52% -
  Horiz. % -509.52% -19.05% 14.29% -80.95% 66.67% 90.48% 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 0.3227 0.3037 0.2774 0.2520 0.2138 0.2251 0.1725 10.11%
  YoY % 6.26% 9.48% 10.08% 17.87% -5.02% 30.49% -
  Horiz. % 187.07% 176.06% 160.81% 146.09% 123.94% 130.49% 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 0.37 0.70 0.44 0.40 0.42 0.39 0.55 -5.91%
  YoY % -47.14% 59.09% 10.00% -4.76% 7.69% -29.09% -
  Horiz. % 67.27% 127.27% 80.00% 72.73% 76.36% 70.91% 100.00%
P/EPS -3.75 -205.46 321.50 -68.20 67.19 74.18 60.61 -
  YoY % 98.17% -163.91% 571.41% -201.50% -9.42% 22.39% -
  Horiz. % -6.19% -338.99% 530.44% -112.52% 110.86% 122.39% 100.00%
EY -26.64 -0.49 0.31 -1.47 1.49 1.35 1.65 -
  YoY % -5,336.73% -258.06% 121.09% -198.66% 10.37% -18.18% -
  Horiz. % -1,614.55% -29.70% 18.79% -89.09% 90.30% 81.82% 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 0.49 0.69 0.43 0.39 0.42 0.36 0.54 -1.48%
  YoY % -28.99% 60.47% 10.26% -7.14% 16.67% -33.33% -
  Horiz. % 90.74% 127.78% 79.63% 72.22% 77.78% 66.67% 100.00%
P/EPS -5.00 -199.90 316.97 -66.56 67.97 67.03 59.85 -
  YoY % 97.50% -163.07% 576.22% -197.93% 1.40% 12.00% -
  Horiz. % -8.35% -334.00% 529.61% -111.21% 113.57% 112.00% 100.00%
EY -19.98 -0.50 0.32 -1.50 1.47 1.49 1.67 -
  YoY % -3,896.00% -256.25% 121.33% -202.04% -1.34% -10.78% -
  Horiz. % -1,196.41% -29.94% 19.16% -89.82% 88.02% 89.22% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  981 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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