[BPURI] QoQ Cumulative 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- 272.82%
YoY- -67.54%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 781,204 565,441 279,033 1,050,297 839,607 597,066 294,482 91.51%
PBT 11,018 5,625 3,251 26,763 15,637 12,428 2,547 165.25%
Tax -4,267 -2,023 -1,131 -13,408 -7,092 -4,117 -817 200.72%
NP 6,751 3,602 2,120 13,355 8,545 8,311 1,730 147.65%
-
NP to SH 1,111 816 626 1,070 287 1,714 812 23.22%
-
Tax Rate 38.73% 35.96% 34.79% 50.10% 45.35% 33.13% 32.08% -
Total Cost 774,453 561,839 276,913 1,036,942 831,062 588,755 292,752 91.16%
-
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 0.47% 0.36% 0.28% 0.49% 0.13% 0.78% 0.37% -
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 292.41 215.29 111.43 443.08 358.00 254.29 126.93 74.34%
EPS 0.42 0.32 0.25 0.45 0.12 0.73 0.35 12.91%
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 96.93 70.16 34.62 130.31 104.17 74.08 36.54 91.51%
EPS 0.14 0.10 0.08 0.13 0.04 0.21 0.10 25.12%
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 0.12 0.19 0.39 0.10 0.12 0.15 0.33 -49.02%
P/EPS 85.37 130.36 176.00 96.37 339.12 50.68 118.57 -19.65%
EY 1.17 0.77 0.57 1.04 0.29 1.97 0.84 24.69%
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 0.12 0.16 0.37 0.10 0.11 0.15 0.29 -44.44%
P/EPS 84.16 111.05 164.00 99.69 330.95 52.05 105.71 -14.08%
EY 1.19 0.90 0.61 1.00 0.30 1.92 0.95 16.18%
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