[BPURI] QoQ Annualized Quarter Result on 30-Jun-2018

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018
Profit Trend
QoQ- -39.26%
YoY- 23.41%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 694,416 709,860 702,468 653,974 666,284 1,081,207 1,041,605 -23.70%
PBT 36,704 33,119 26,725 24,380 25,024 22,731 14,690 84.23%
Tax -13,104 -13,737 -8,993 -4,592 -8,336 -10,713 -5,689 74.50%
NP 23,600 19,382 17,732 19,788 16,688 12,018 9,001 90.25%
-
NP to SH 150 520 2,385 2,014 3,316 3,145 1,481 -78.30%
-
Tax Rate 35.70% 41.48% 33.65% 18.84% 33.31% 47.13% 38.73% -
Total Cost 670,815 690,478 684,736 634,186 649,596 1,069,189 1,032,604 -25.01%
-
Net Worth 259,443 224,315 246,448 235,309 240,631 239,535 236,971 6.23%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 259,443 224,315 246,448 235,309 240,631 239,535 236,971 6.23%
NOSH 382,039 382,039 293,876 288,410 267,160 267,160 267,160 26.95%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.40% 2.73% 2.52% 3.03% 2.50% 1.11% 0.86% -
ROE 0.06% 0.23% 0.97% 0.86% 1.38% 1.31% 0.63% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 181.77 215.00 240.54 237.32 249.39 404.70 389.88 -39.90%
EPS 0.05 0.18 0.85 0.74 1.24 1.20 0.56 -80.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6791 0.6794 0.8439 0.8539 0.9007 0.8966 0.887 -16.32%
Adjusted Per Share Value based on latest NOSH - 288,410
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 102.90 105.19 104.09 96.91 98.73 160.22 154.35 -23.70%
EPS 0.02 0.08 0.35 0.30 0.49 0.47 0.22 -79.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3845 0.3324 0.3652 0.3487 0.3566 0.355 0.3512 6.23%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.185 0.21 0.205 0.26 0.325 0.34 0.355 -
P/RPS 0.10 0.10 0.09 0.11 0.13 0.08 0.09 7.28%
P/EPS 468.51 133.34 25.10 35.58 26.18 28.88 64.02 277.39%
EY 0.21 0.75 3.98 2.81 3.82 3.46 1.56 -73.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.24 0.30 0.36 0.38 0.40 -23.06%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 30/11/18 28/08/18 30/05/18 28/02/18 30/11/17 -
Price 0.18 0.19 0.17 0.245 0.28 0.33 0.35 -
P/RPS 0.10 0.09 0.07 0.10 0.11 0.08 0.09 7.28%
P/EPS 455.84 120.64 20.81 33.52 22.56 28.03 63.12 274.07%
EY 0.22 0.83 4.80 2.98 4.43 3.57 1.58 -73.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.20 0.29 0.31 0.37 0.39 -21.75%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment