Highlights

[BPURI] YoY Quarter Result on 2015-03-31 [#1]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -21.08%    YoY -     6.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 199,864 279,033 294,482 338,413 270,818 273,677 301,882 -6.14%
  YoY % -28.37% -5.25% -12.98% 24.96% -1.04% -9.34% -
  Horiz. % 66.21% 92.43% 97.55% 112.10% 89.71% 90.66% 100.00%
PBT 7,854 3,251 2,547 3,097 4,573 3,233 3,817 11.73%
  YoY % 141.59% 27.64% -17.76% -32.28% 41.45% -15.30% -
  Horiz. % 205.76% 85.17% 66.73% 81.14% 119.81% 84.70% 100.00%
Tax -4,449 -1,131 -817 -652 -1,370 -952 -1,524 17.91%
  YoY % -293.37% -38.43% -25.31% 52.41% -43.91% 37.53% -
  Horiz. % 291.93% 74.21% 53.61% 42.78% 89.90% 62.47% 100.00%
NP 3,405 2,120 1,730 2,445 3,203 2,281 2,293 6.27%
  YoY % 60.61% 22.54% -29.24% -23.67% 40.42% -0.52% -
  Horiz. % 148.50% 92.46% 75.45% 106.63% 139.69% 99.48% 100.00%
NP to SH 782 626 812 1,239 1,167 1,573 2,091 -14.03%
  YoY % 24.92% -22.91% -34.46% 6.17% -25.81% -24.77% -
  Horiz. % 37.40% 29.94% 38.83% 59.25% 55.81% 75.23% 100.00%
Tax Rate 56.65 % 34.79 % 32.08 % 21.05 % 29.96 % 29.45 % 39.93 % 5.52%
  YoY % 62.83% 8.45% 52.40% -29.74% 1.73% -26.25% -
  Horiz. % 141.87% 87.13% 80.34% 52.72% 75.03% 73.75% 100.00%
Total Cost 196,459 276,913 292,752 335,968 267,615 271,396 299,589 -6.28%
  YoY % -29.05% -5.41% -12.86% 25.54% -1.39% -9.41% -
  Horiz. % 65.58% 92.43% 97.72% 112.14% 89.33% 90.59% 100.00%
Net Worth 246,448 225,435 217,940 195,533 176,281 137,100 132,611 10.00%
  YoY % 9.32% 3.44% 11.46% 10.92% 28.58% 3.39% -
  Horiz. % 185.84% 170.00% 164.35% 147.45% 132.93% 103.39% 100.00%
Dividend
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 246,448 225,435 217,940 195,533 176,281 137,100 132,611 10.00%
  YoY % 9.32% 3.44% 11.46% 10.92% 28.58% 3.39% -
  Horiz. % 185.84% 170.00% 164.35% 147.45% 132.93% 103.39% 100.00%
NOSH 292,035 250,400 232,000 190,615 162,083 124,841 123,727 14.12%
  YoY % 16.63% 7.93% 21.71% 17.60% 29.83% 0.90% -
  Horiz. % 236.03% 202.38% 187.51% 154.06% 131.00% 100.90% 100.00%
Ratio Analysis
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.70 % 0.76 % 0.59 % 0.72 % 1.18 % 0.83 % 0.76 % 13.18%
  YoY % 123.68% 28.81% -18.06% -38.98% 42.17% 9.21% -
  Horiz. % 223.68% 100.00% 77.63% 94.74% 155.26% 109.21% 100.00%
ROE 0.32 % 0.28 % 0.37 % 0.63 % 0.66 % 1.15 % 1.58 % -21.77%
  YoY % 14.29% -24.32% -41.27% -4.55% -42.61% -27.22% -
  Horiz. % 20.25% 17.72% 23.42% 39.87% 41.77% 72.78% 100.00%
Per Share
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 68.44 111.43 126.93 177.54 167.09 219.22 243.99 -17.75%
  YoY % -38.58% -12.21% -28.51% 6.25% -23.78% -10.15% -
  Horiz. % 28.05% 45.67% 52.02% 72.77% 68.48% 89.85% 100.00%
EPS 0.27 0.25 0.35 0.65 0.72 1.26 1.69 -24.57%
  YoY % 8.00% -28.57% -46.15% -9.72% -42.86% -25.44% -
  Horiz. % 15.98% 14.79% 20.71% 38.46% 42.60% 74.56% 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 0.8439 0.9003 0.9394 1.0258 1.0876 1.0982 1.0718 -3.61%
  YoY % -6.26% -4.16% -8.42% -5.68% -0.97% 2.46% -
  Horiz. % 78.74% 84.00% 87.65% 95.71% 101.47% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,387
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 23.39 32.66 34.47 39.61 31.70 32.03 35.33 -6.14%
  YoY % -28.38% -5.25% -12.98% 24.95% -1.03% -9.34% -
  Horiz. % 66.20% 92.44% 97.57% 112.11% 89.73% 90.66% 100.00%
EPS 0.09 0.07 0.10 0.15 0.14 0.18 0.24 -14.00%
  YoY % 28.57% -30.00% -33.33% 7.14% -22.22% -25.00% -
  Horiz. % 37.50% 29.17% 41.67% 62.50% 58.33% 75.00% 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 0.2885 0.2639 0.2551 0.2289 0.2063 0.1605 0.1552 10.00%
  YoY % 9.32% 3.45% 11.45% 10.95% 28.54% 3.41% -
  Horiz. % 185.89% 170.04% 164.37% 147.49% 132.93% 103.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2050 0.4400 0.4150 0.5550 0.7150 0.6350 0.9000 -
P/RPS 0.30 0.39 0.33 0.31 0.43 0.29 0.37 -3.17%
  YoY % -23.08% 18.18% 6.45% -27.91% 48.28% -21.62% -
  Horiz. % 81.08% 105.41% 89.19% 83.78% 116.22% 78.38% 100.00%
P/EPS 76.56 176.00 118.57 85.38 99.31 50.40 53.25 5.74%
  YoY % -56.50% 48.44% 38.87% -14.03% 97.04% -5.35% -
  Horiz. % 143.77% 330.52% 222.67% 160.34% 186.50% 94.65% 100.00%
EY 1.31 0.57 0.84 1.17 1.01 1.98 1.88 -5.40%
  YoY % 129.82% -32.14% -28.21% 15.84% -48.99% 5.32% -
  Horiz. % 69.68% 30.32% 44.68% 62.23% 53.72% 105.32% 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 0.24 0.49 0.44 0.54 0.66 0.58 0.84 -17.52%
  YoY % -51.02% 11.36% -18.52% -18.18% 13.79% -30.95% -
  Horiz. % 28.57% 58.33% 52.38% 64.29% 78.57% 69.05% 100.00%
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/11/18 30/05/17 26/05/16 26/05/15 28/05/14 27/05/13 31/05/12 -
Price 0.1700 0.4100 0.3700 0.5450 0.6650 0.7750 0.8700 -
P/RPS 0.25 0.37 0.29 0.31 0.40 0.35 0.36 -5.45%
  YoY % -32.43% 27.59% -6.45% -22.50% 14.29% -2.78% -
  Horiz. % 69.44% 102.78% 80.56% 86.11% 111.11% 97.22% 100.00%
P/EPS 63.49 164.00 105.71 83.85 92.36 61.51 51.48 3.28%
  YoY % -61.29% 55.14% 26.07% -9.21% 50.15% 19.48% -
  Horiz. % 123.33% 318.57% 205.34% 162.88% 179.41% 119.48% 100.00%
EY 1.58 0.61 0.95 1.19 1.08 1.63 1.94 -3.11%
  YoY % 159.02% -35.79% -20.17% 10.19% -33.74% -15.98% -
  Horiz. % 81.44% 31.44% 48.97% 61.34% 55.67% 84.02% 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 0.20 0.46 0.39 0.53 0.61 0.71 0.81 -19.35%
  YoY % -56.52% 17.95% -26.42% -13.11% -14.08% -12.35% -
  Horiz. % 24.69% 56.79% 48.15% 65.43% 75.31% 87.65% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

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