[BPURI] QoQ Cumulative 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- 183.08%
YoY- 193.93%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 526,851 326,987 166,571 1,081,207 781,204 565,441 279,033 52.70%
PBT 20,044 12,190 6,256 22,731 11,018 5,625 3,251 235.86%
Tax -6,745 -2,296 -2,084 -10,713 -4,267 -2,023 -1,131 228.50%
NP 13,299 9,894 4,172 12,018 6,751 3,602 2,120 239.75%
-
NP to SH 1,789 1,007 829 3,145 1,111 816 626 101.25%
-
Tax Rate 33.65% 18.84% 33.31% 47.13% 38.73% 35.96% 34.79% -
Total Cost 513,552 317,093 162,399 1,069,189 774,453 561,839 276,913 50.89%
-
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 0.73% 0.43% 0.34% 1.31% 0.47% 0.36% 0.28% -
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 180.41 118.66 62.35 404.70 292.41 215.29 111.43 37.84%
EPS 0.64 0.37 0.31 1.20 0.42 0.32 0.25 87.03%
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 65.37 40.57 20.67 134.15 96.93 70.16 34.62 52.70%
EPS 0.22 0.12 0.10 0.39 0.14 0.10 0.08 96.16%
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 0.11 0.22 0.52 0.08 0.12 0.19 0.39 -56.95%
P/EPS 33.46 71.15 104.74 28.88 85.37 130.36 176.00 -66.90%
EY 2.99 1.41 0.95 3.46 1.17 0.77 0.57 201.59%
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 0.09 0.21 0.45 0.08 0.12 0.16 0.37 -60.99%
P/EPS 27.75 67.05 90.24 28.03 84.16 111.05 164.00 -69.37%
EY 3.60 1.49 1.11 3.57 1.19 0.90 0.61 226.22%
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