[BPURI] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -70.99%
YoY- -95.45%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 434,664 358,200 980,197 694,416 709,860 702,468 653,974 -23.78%
PBT 25,792 25,384 54,544 36,704 33,119 26,725 24,380 3.81%
Tax -7,028 -8,900 -21,595 -13,104 -13,737 -8,993 -4,592 32.70%
NP 18,764 16,484 32,949 23,600 19,382 17,732 19,788 -3.47%
-
NP to SH 1,230 1,852 500 150 520 2,385 2,014 -27.95%
-
Tax Rate 27.25% 35.06% 39.59% 35.70% 41.48% 33.65% 18.84% -
Total Cost 415,900 341,716 947,248 670,815 690,478 684,736 634,186 -24.45%
-
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.48%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.48%
NOSH 764,079 382,039 382,039 382,039 382,039 293,876 288,410 91.12%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.32% 4.60% 3.36% 3.40% 2.73% 2.52% 3.03% -
ROE 0.85% 0.73% 0.20% 0.06% 0.23% 0.97% 0.86% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 112.54 93.76 256.57 181.77 215.00 240.54 237.32 -39.10%
EPS 0.32 0.48 0.16 0.05 0.18 0.85 0.74 -42.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3757 0.6649 0.6635 0.6791 0.6794 0.8439 0.8539 -42.06%
Adjusted Per Share Value based on latest NOSH - 382,039
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 53.93 44.44 121.62 86.16 88.07 87.16 81.14 -23.78%
EPS 0.15 0.23 0.06 0.02 0.06 0.30 0.25 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.3152 0.3145 0.3219 0.2783 0.3058 0.292 -27.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.085 0.13 0.175 0.185 0.21 0.205 0.26 -
P/RPS 0.08 0.14 0.07 0.10 0.10 0.09 0.11 -19.08%
P/EPS 26.69 26.82 133.71 468.51 133.34 25.10 35.58 -17.39%
EY 3.75 3.73 0.75 0.21 0.75 3.98 2.81 21.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.26 0.27 0.31 0.24 0.30 -16.19%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 -
Price 0.08 0.09 0.13 0.18 0.19 0.17 0.245 -
P/RPS 0.07 0.10 0.05 0.10 0.09 0.07 0.10 -21.11%
P/EPS 25.12 18.57 99.33 455.84 120.64 20.81 33.52 -17.45%
EY 3.98 5.39 1.01 0.22 0.83 4.80 2.98 21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.14 0.20 0.27 0.28 0.20 0.29 -19.31%

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