[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -75.36%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,050,297 839,607 597,066 294,482 1,273,472 799,871 604,794 44.23%
PBT 26,763 15,637 12,428 2,547 31,833 8,066 4,976 205.41%
Tax -13,408 -7,092 -4,117 -817 -12,231 -2,113 -643 650.65%
NP 13,355 8,545 8,311 1,730 19,602 5,953 4,333 111.06%
-
NP to SH 1,070 287 1,714 812 3,296 3,762 2,545 -43.73%
-
Tax Rate 50.10% 45.35% 33.13% 32.08% 38.42% 26.20% 12.92% -
Total Cost 1,036,942 831,062 588,755 292,752 1,253,870 793,918 600,461 43.70%
-
Net Worth 217,631 215,294 219,462 217,940 198,224 197,433 198,189 6.40%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 217,631 215,294 219,462 217,940 198,224 197,433 198,189 6.40%
NOSH 237,045 242,874 234,794 232,000 211,282 205,573 200,393 11.79%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.27% 1.02% 1.39% 0.59% 1.54% 0.74% 0.72% -
ROE 0.49% 0.13% 0.78% 0.37% 1.66% 1.91% 1.28% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 443.08 358.00 254.29 126.93 602.74 389.09 301.80 29.02%
EPS 0.45 0.12 0.73 0.35 1.56 1.83 1.27 -49.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9181 0.918 0.9347 0.9394 0.9382 0.9604 0.989 -4.81%
Adjusted Per Share Value based on latest NOSH - 232,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 130.31 104.17 74.08 36.54 158.00 99.24 75.04 44.23%
EPS 0.13 0.04 0.21 0.10 0.41 0.47 0.32 -44.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.2671 0.2723 0.2704 0.2459 0.245 0.2459 6.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.435 0.415 0.37 0.415 0.43 0.43 0.535 -
P/RPS 0.10 0.12 0.15 0.33 0.07 0.11 0.18 -32.29%
P/EPS 96.37 339.12 50.68 118.57 27.56 23.50 42.13 73.17%
EY 1.04 0.29 1.97 0.84 3.63 4.26 2.37 -42.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.40 0.44 0.46 0.45 0.54 -8.80%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 26/05/16 29/02/16 27/11/15 26/08/15 -
Price 0.45 0.405 0.38 0.37 0.415 0.435 0.345 -
P/RPS 0.10 0.11 0.15 0.29 0.07 0.11 0.11 -6.12%
P/EPS 99.69 330.95 52.05 105.71 26.60 23.77 27.17 136.95%
EY 1.00 0.30 1.92 0.95 3.76 4.21 3.68 -57.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.41 0.39 0.44 0.45 0.35 25.01%

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