[BPURI] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 112.31%
YoY- 193.93%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 702,468 653,974 666,284 1,081,207 1,041,605 1,130,882 1,116,132 -26.53%
PBT 26,725 24,380 25,024 22,731 14,690 11,250 13,004 61.57%
Tax -8,993 -4,592 -8,336 -10,713 -5,689 -4,046 -4,524 58.03%
NP 17,732 19,788 16,688 12,018 9,001 7,204 8,480 63.44%
-
NP to SH 2,385 2,014 3,316 3,145 1,481 1,632 2,504 -3.19%
-
Tax Rate 33.65% 18.84% 33.31% 47.13% 38.73% 35.96% 34.79% -
Total Cost 684,736 634,186 649,596 1,069,189 1,032,604 1,123,678 1,107,652 -27.41%
-
Net Worth 246,448 235,309 240,631 239,535 236,971 229,788 225,435 6.11%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 246,448 235,309 240,631 239,535 236,971 229,788 225,435 6.11%
NOSH 293,876 288,410 267,160 267,160 267,160 267,160 250,400 11.25%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.52% 3.03% 2.50% 1.11% 0.86% 0.64% 0.76% -
ROE 0.97% 0.86% 1.38% 1.31% 0.63% 0.71% 1.11% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 240.54 237.32 249.39 404.70 389.88 430.57 445.74 -33.69%
EPS 0.85 0.74 1.24 1.20 0.56 0.64 1.00 -10.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8439 0.8539 0.9007 0.8966 0.887 0.8749 0.9003 -4.21%
Adjusted Per Share Value based on latest NOSH - 267,160
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 87.16 81.14 82.67 134.15 129.24 140.31 138.48 -26.53%
EPS 0.30 0.25 0.41 0.39 0.18 0.20 0.31 -2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3058 0.292 0.2986 0.2972 0.294 0.2851 0.2797 6.12%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.205 0.26 0.325 0.34 0.355 0.405 0.44 -
P/RPS 0.09 0.11 0.13 0.08 0.09 0.09 0.10 -6.77%
P/EPS 25.10 35.58 26.18 28.88 64.02 65.18 44.00 -31.19%
EY 3.98 2.81 3.82 3.46 1.56 1.53 2.27 45.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.36 0.38 0.40 0.46 0.49 -37.83%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 28/08/18 30/05/18 28/02/18 30/11/17 29/08/17 30/05/17 -
Price 0.17 0.245 0.28 0.33 0.35 0.345 0.41 -
P/RPS 0.07 0.10 0.11 0.08 0.09 0.08 0.09 -15.41%
P/EPS 20.81 33.52 22.56 28.03 63.12 55.52 41.00 -36.34%
EY 4.80 2.98 4.43 3.57 1.58 1.80 2.44 56.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.31 0.37 0.39 0.39 0.46 -42.57%

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