[BPURI] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1.45%
YoY- -23.27%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,194,132 1,177,928 1,273,472 1,066,494 1,209,588 1,353,652 1,053,478 8.72%
PBT 24,856 10,188 31,833 10,754 9,952 12,388 58,276 -43.36%
Tax -8,234 -3,268 -12,231 -2,817 -1,286 -2,608 -10,798 -16.54%
NP 16,622 6,920 19,602 7,937 8,666 9,780 47,478 -50.35%
-
NP to SH 3,428 3,248 3,296 5,016 5,090 4,956 6,473 -34.56%
-
Tax Rate 33.13% 32.08% 38.42% 26.19% 12.92% 21.05% 18.53% -
Total Cost 1,177,510 1,171,008 1,253,870 1,058,557 1,200,922 1,343,872 1,006,000 11.07%
-
Net Worth 219,462 217,940 198,224 197,433 198,189 195,533 188,197 10.79%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 3,456 -
Div Payout % - - - - - - 53.40% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 219,462 217,940 198,224 197,433 198,189 195,533 188,197 10.79%
NOSH 234,794 232,000 211,282 205,573 200,393 190,615 172,816 22.69%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.39% 0.59% 1.54% 0.74% 0.72% 0.72% 4.51% -
ROE 1.56% 1.49% 1.66% 2.54% 2.57% 2.53% 3.44% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 508.59 507.73 602.74 518.79 603.61 710.15 609.59 -11.38%
EPS 1.46 1.40 1.56 2.44 2.54 2.60 3.75 -46.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.9347 0.9394 0.9382 0.9604 0.989 1.0258 1.089 -9.69%
Adjusted Per Share Value based on latest NOSH - 190,156
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 148.16 146.15 158.00 132.32 150.08 167.95 130.71 8.72%
EPS 0.43 0.40 0.41 0.62 0.63 0.61 0.80 -33.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.2723 0.2704 0.2459 0.245 0.2459 0.2426 0.2335 10.80%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.37 0.415 0.43 0.43 0.535 0.555 0.54 -
P/RPS 0.07 0.08 0.07 0.08 0.09 0.08 0.09 -15.43%
P/EPS 25.34 29.64 27.56 17.62 21.06 21.35 14.42 45.67%
EY 3.95 3.37 3.63 5.67 4.75 4.68 6.94 -31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 0.40 0.44 0.46 0.45 0.54 0.54 0.50 -13.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 29/02/16 27/11/15 26/08/15 26/05/15 27/02/15 -
Price 0.38 0.37 0.415 0.435 0.345 0.545 0.56 -
P/RPS 0.07 0.07 0.07 0.08 0.06 0.08 0.09 -15.43%
P/EPS 26.03 26.43 26.60 17.83 13.58 20.96 14.95 44.77%
EY 3.84 3.78 3.76 5.61 7.36 4.77 6.69 -30.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.41 0.39 0.44 0.45 0.35 0.53 0.51 -13.55%

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