[BPURI] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -34.29%
YoY- -49.08%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,119,476 1,194,132 1,177,928 1,273,472 1,066,494 1,209,588 1,353,652 -11.86%
PBT 20,849 24,856 10,188 31,833 10,754 9,952 12,388 41.35%
Tax -9,456 -8,234 -3,268 -12,231 -2,817 -1,286 -2,608 135.45%
NP 11,393 16,622 6,920 19,602 7,937 8,666 9,780 10.68%
-
NP to SH 382 3,428 3,248 3,296 5,016 5,090 4,956 -81.80%
-
Tax Rate 45.35% 33.13% 32.08% 38.42% 26.19% 12.92% 21.05% -
Total Cost 1,108,082 1,177,510 1,171,008 1,253,870 1,058,557 1,200,922 1,343,872 -12.03%
-
Net Worth 215,294 219,462 217,940 198,224 197,433 198,189 195,533 6.61%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 215,294 219,462 217,940 198,224 197,433 198,189 195,533 6.61%
NOSH 242,874 234,794 232,000 211,282 205,573 200,393 190,615 17.47%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.02% 1.39% 0.59% 1.54% 0.74% 0.72% 0.72% -
ROE 0.18% 1.56% 1.49% 1.66% 2.54% 2.57% 2.53% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 477.34 508.59 507.73 602.74 518.79 603.61 710.15 -23.21%
EPS 0.16 1.46 1.40 1.56 2.44 2.54 2.60 -84.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.918 0.9347 0.9394 0.9382 0.9604 0.989 1.0258 -7.11%
Adjusted Per Share Value based on latest NOSH - 186,400
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 138.90 148.16 146.15 158.00 132.32 150.08 167.95 -11.86%
EPS 0.05 0.43 0.40 0.41 0.62 0.63 0.61 -81.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2671 0.2723 0.2704 0.2459 0.245 0.2459 0.2426 6.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.415 0.37 0.415 0.43 0.43 0.535 0.555 -
P/RPS 0.09 0.07 0.08 0.07 0.08 0.09 0.08 8.14%
P/EPS 254.34 25.34 29.64 27.56 17.62 21.06 21.35 419.25%
EY 0.39 3.95 3.37 3.63 5.67 4.75 4.68 -80.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.44 0.46 0.45 0.54 0.54 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 29/02/16 27/11/15 26/08/15 26/05/15 -
Price 0.405 0.38 0.37 0.415 0.435 0.345 0.545 -
P/RPS 0.08 0.07 0.07 0.07 0.08 0.06 0.08 0.00%
P/EPS 248.21 26.03 26.43 26.60 17.83 13.58 20.96 417.20%
EY 0.40 3.84 3.78 3.76 5.61 7.36 4.77 -80.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.39 0.44 0.45 0.35 0.53 -11.63%

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