[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -70.93%
YoY- -83.47%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 89,550 980,197 810,152 709,860 526,851 326,987 166,571 -33.85%
PBT 6,346 54,544 42,822 33,119 20,044 12,190 6,256 0.95%
Tax -2,225 -21,595 -15,288 -13,737 -6,745 -2,296 -2,084 4.45%
NP 4,121 32,949 27,534 19,382 13,299 9,894 4,172 -0.81%
-
NP to SH 463 500 176 520 1,789 1,007 829 -32.15%
-
Tax Rate 35.06% 39.59% 35.70% 41.48% 33.65% 18.84% 33.31% -
Total Cost 85,429 947,248 782,618 690,478 513,552 317,093 162,399 -34.80%
-
Net Worth 254,018 253,483 259,443 224,315 246,448 235,309 240,631 3.67%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 254,018 253,483 259,443 224,315 246,448 235,309 240,631 3.67%
NOSH 382,039 382,039 382,039 382,039 293,876 288,410 267,160 26.90%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.60% 3.36% 3.40% 2.73% 2.52% 3.03% 2.50% -
ROE 0.18% 0.20% 0.07% 0.23% 0.73% 0.43% 0.34% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 23.44 256.57 212.06 215.00 180.41 118.66 62.35 -47.87%
EPS 0.12 0.16 0.06 0.18 0.64 0.37 0.31 -46.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6649 0.6635 0.6791 0.6794 0.8439 0.8539 0.9007 -18.30%
Adjusted Per Share Value based on latest NOSH - 382,039
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.27 145.25 120.05 105.19 78.07 48.45 24.68 -33.85%
EPS 0.07 0.07 0.03 0.08 0.27 0.15 0.12 -30.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3764 0.3756 0.3845 0.3324 0.3652 0.3487 0.3566 3.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.13 0.175 0.185 0.21 0.205 0.26 0.325 -
P/RPS 0.55 0.07 0.09 0.10 0.11 0.22 0.52 3.80%
P/EPS 107.27 133.71 401.58 133.34 33.46 71.15 104.74 1.60%
EY 0.93 0.75 0.25 0.75 2.99 1.41 0.95 -1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.27 0.31 0.24 0.30 0.36 -32.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 30/05/18 -
Price 0.09 0.13 0.18 0.19 0.17 0.245 0.28 -
P/RPS 0.38 0.05 0.08 0.09 0.09 0.21 0.45 -10.65%
P/EPS 74.26 99.33 390.72 120.64 27.75 67.05 90.24 -12.17%
EY 1.35 1.01 0.26 0.83 3.60 1.49 1.11 13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.27 0.28 0.20 0.29 0.31 -41.10%

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