[BPURI] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 179.62%
YoY- -67.54%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,041,605 1,130,882 1,116,132 1,050,297 1,119,476 1,194,132 1,177,928 -7.86%
PBT 14,690 11,250 13,004 26,763 20,849 24,856 10,188 27.60%
Tax -5,689 -4,046 -4,524 -13,408 -9,456 -8,234 -3,268 44.66%
NP 9,001 7,204 8,480 13,355 11,393 16,622 6,920 19.13%
-
NP to SH 1,481 1,632 2,504 1,070 382 3,428 3,248 -40.73%
-
Tax Rate 38.73% 35.96% 34.79% 50.10% 45.35% 33.13% 32.08% -
Total Cost 1,032,604 1,123,678 1,107,652 1,036,942 1,108,082 1,177,510 1,171,008 -8.03%
-
Net Worth 236,971 229,788 225,435 217,631 215,294 219,462 217,940 5.73%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 236,971 229,788 225,435 217,631 215,294 219,462 217,940 5.73%
NOSH 267,160 267,160 250,400 237,045 242,874 234,794 232,000 9.85%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.86% 0.64% 0.76% 1.27% 1.02% 1.39% 0.59% -
ROE 0.63% 0.71% 1.11% 0.49% 0.18% 1.56% 1.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 389.88 430.57 445.74 443.08 477.34 508.59 507.73 -16.13%
EPS 0.56 0.64 1.00 0.45 0.16 1.46 1.40 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.887 0.8749 0.9003 0.9181 0.918 0.9347 0.9394 -3.75%
Adjusted Per Share Value based on latest NOSH - 243,870
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 129.24 140.31 138.48 130.31 138.90 148.16 146.15 -7.86%
EPS 0.18 0.20 0.31 0.13 0.05 0.43 0.40 -41.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.2851 0.2797 0.27 0.2671 0.2723 0.2704 5.73%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.355 0.405 0.44 0.435 0.415 0.37 0.415 -
P/RPS 0.09 0.09 0.10 0.10 0.09 0.07 0.08 8.16%
P/EPS 64.02 65.18 44.00 96.37 254.34 25.34 29.64 67.01%
EY 1.56 1.53 2.27 1.04 0.39 3.95 3.37 -40.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.49 0.47 0.45 0.40 0.44 -6.15%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 30/05/17 28/02/17 30/11/16 30/08/16 26/05/16 -
Price 0.35 0.345 0.41 0.45 0.405 0.38 0.37 -
P/RPS 0.09 0.08 0.09 0.10 0.08 0.07 0.07 18.22%
P/EPS 63.12 55.52 41.00 99.69 248.21 26.03 26.43 78.57%
EY 1.58 1.80 2.44 1.00 0.40 3.84 3.78 -44.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.46 0.49 0.44 0.41 0.39 0.00%

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 ⃤ & 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