Highlights

[BPURI] YoY Quarter Result on 2020-03-31 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 18-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Mar-2020  [#3]
Profit Trend QoQ -     -6,126.97%    YoY -     -2,563.08%
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 - 854,287
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 25.26 28.39 22.84 35.50 23.08 -10.88%
  YoY % -7.07% -53.52% -11.03% 24.30% -35.66% 53.81% -
  Horiz. % 47.27% 50.87% 109.45% 123.01% 98.96% 153.81% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS