Highlights

[BPURI] YoY TTM Result on 2019-03-31 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -225.58%    YoY -     -119.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 480,552 643,581 988,456 1,267,675 1,006,678 1,173,254 1,053,982 -11.37%
  YoY % -25.33% -34.89% -22.03% 25.93% -14.20% 11.32% -
  Horiz. % 45.59% 61.06% 93.78% 120.27% 95.51% 111.32% 100.00%
PBT 16,072 36,566 22,382 43,309 57,234 13,616 15,972 0.10%
  YoY % -56.05% 63.37% -48.32% -24.33% 320.34% -14.75% -
  Horiz. % 100.63% 228.94% 140.13% 271.16% 358.34% 85.25% 100.00%
Tax -12,418 -13,204 -10,764 -17,846 -9,369 -7,661 -10,480 2.64%
  YoY % 5.95% -22.67% 39.68% -90.48% -22.29% 26.90% -
  Horiz. % 118.49% 125.99% 102.71% 170.29% 89.40% 73.10% 100.00%
NP 3,654 23,362 11,618 25,463 47,865 5,955 5,492 -6.07%
  YoY % -84.36% 101.08% -54.37% -46.80% 703.78% 8.43% -
  Horiz. % 66.53% 425.38% 211.54% 463.64% 871.54% 108.43% 100.00%
NP to SH -8,222 -653 1,867 -102 5,332 5,171 5,717 -
  YoY % -1,159.11% -134.98% 1,930.39% -101.91% 3.11% -9.55% -
  Horiz. % -143.82% -11.42% 32.66% -1.78% 93.27% 90.45% 100.00%
Tax Rate 77.26 % 36.11 % 48.09 % 41.21 % 16.37 % 56.26 % 65.61 % 2.54%
  YoY % 113.96% -24.91% 16.69% 151.74% -70.90% -14.25% -
  Horiz. % 117.76% 55.04% 73.30% 62.81% 24.95% 85.75% 100.00%
Total Cost 476,898 620,219 976,838 1,242,212 958,813 1,167,299 1,048,490 -11.41%
  YoY % -23.11% -36.51% -21.36% 29.56% -17.86% 11.33% -
  Horiz. % 45.48% 59.15% 93.17% 118.48% 91.45% 111.33% 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 0 0 0 0 3,571 2,299 2,498 -
  YoY % 0.00% 0.00% 0.00% 0.00% 55.26% -7.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 142.95% 92.07% 100.00%
Div Payout % - % - % - % - % 66.97 % 44.48 % 43.70 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.56% 1.78% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 153.25% 101.78% 100.00%
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 0.76 % 3.63 % 1.18 % 2.01 % 4.75 % 0.51 % 0.52 % 6.01%
  YoY % -79.06% 207.63% -41.29% -57.68% 831.37% -1.92% -
  Horiz. % 146.15% 698.08% 226.92% 386.54% 913.46% 98.08% 100.00%
ROE -2.98 % -0.25 % 0.79 % -0.05 % 2.92 % 2.69 % 3.88 % -
  YoY % -1,092.00% -131.65% 1,680.00% -101.71% 8.55% -30.67% -
  Horiz. % -76.80% -6.44% 20.36% -1.29% 75.26% 69.33% 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 62.89 168.46 369.99 540.53 529.40 662.73 776.37 -32.05%
  YoY % -62.67% -54.47% -31.55% 2.10% -20.12% -14.64% -
  Horiz. % 8.10% 21.70% 47.66% 69.62% 68.19% 85.36% 100.00%
EPS -1.08 -0.17 0.70 -0.04 2.80 2.92 4.21 -
  YoY % -535.29% -124.29% 1,850.00% -101.43% -4.11% -30.64% -
  Horiz. % -25.65% -4.04% 16.63% -0.95% 66.51% 69.36% 100.00%
DPS 0.00 0.00 0.00 0.00 1.88 1.30 1.84 -
  YoY % 0.00% 0.00% 0.00% 0.00% 44.62% -29.35% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 102.17% 70.65% 100.00%
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 - 858,113
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 56.00 75.00 115.19 147.73 117.31 136.72 122.83 -11.38%
  YoY % -25.33% -34.89% -22.03% 25.93% -14.20% 11.31% -
  Horiz. % 45.59% 61.06% 93.78% 120.27% 95.51% 111.31% 100.00%
EPS -0.96 -0.08 0.22 -0.01 0.62 0.60 0.67 -
  YoY % -1,100.00% -136.36% 2,300.00% -101.61% 3.33% -10.45% -
  Horiz. % -143.28% -11.94% 32.84% -1.49% 92.54% 89.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.42 0.27 0.29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 55.56% -6.90% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 144.83% 93.10% 100.00%
NAPS 0.3213 0.3023 0.2762 0.2509 0.2128 0.2241 0.1717 10.11%
  YoY % 6.29% 9.45% 10.08% 17.90% -5.04% 30.52% -
  Horiz. % 187.13% 176.06% 160.86% 146.13% 123.94% 130.52% 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 0.07 0.11 0.10 0.08 0.08 0.10 0.10 -5.34%
  YoY % -36.36% 10.00% 25.00% 0.00% -20.00% 0.00% -
  Horiz. % 70.00% 110.00% 100.00% 80.00% 80.00% 100.00% 100.00%
P/EPS -4.18 -108.23 50.80 -954.20 15.34 23.11 19.00 -
  YoY % 96.14% -313.05% 105.32% -6,320.34% -33.62% 21.63% -
  Horiz. % -22.00% -569.63% 267.37% -5,022.11% 80.74% 121.63% 100.00%
EY -23.91 -0.92 1.97 -0.10 6.52 4.33 5.26 -
  YoY % -2,498.91% -146.70% 2,070.00% -101.53% 50.58% -17.68% -
  Horiz. % -454.56% -17.49% 37.45% -1.90% 123.95% 82.32% 100.00%
DY 0.00 0.00 0.00 0.00 4.37 1.92 2.30 -
  YoY % 0.00% 0.00% 0.00% 0.00% 127.60% -16.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 190.00% 83.48% 100.00%
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 0.10 0.11 0.09 0.07 0.08 0.09 0.10 -
  YoY % -9.09% 22.22% 28.57% -12.50% -11.11% -10.00% -
  Horiz. % 100.00% 110.00% 90.00% 70.00% 80.00% 90.00% 100.00%
P/EPS -5.58 -105.31 50.08 -931.21 15.51 20.88 18.76 -
  YoY % 94.70% -310.28% 105.38% -6,103.93% -25.72% 11.30% -
  Horiz. % -29.74% -561.35% 266.95% -4,963.81% 82.68% 111.30% 100.00%
EY -17.93 -0.95 2.00 -0.11 6.45 4.79 5.33 -
  YoY % -1,787.37% -147.50% 1,918.18% -101.71% 34.66% -10.13% -
  Horiz. % -336.40% -17.82% 37.52% -2.06% 121.01% 89.87% 100.00%
DY 0.00 0.00 0.00 0.00 4.32 2.13 2.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 102.82% -8.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 185.41% 91.42% 100.00%
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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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