[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -41.5%
YoY- -22.91%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,081,207 781,204 565,441 279,033 1,050,297 839,607 597,066 48.40%
PBT 22,731 11,018 5,625 3,251 26,763 15,637 12,428 49.39%
Tax -10,713 -4,267 -2,023 -1,131 -13,408 -7,092 -4,117 88.85%
NP 12,018 6,751 3,602 2,120 13,355 8,545 8,311 27.78%
-
NP to SH 3,145 1,111 816 626 1,070 287 1,714 49.71%
-
Tax Rate 47.13% 38.73% 35.96% 34.79% 50.10% 45.35% 33.13% -
Total Cost 1,069,189 774,453 561,839 276,913 1,036,942 831,062 588,755 48.68%
-
Net Worth 239,535 236,971 229,788 225,435 217,631 215,294 219,462 5.99%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 239,535 236,971 229,788 225,435 217,631 215,294 219,462 5.99%
NOSH 267,160 267,160 267,160 250,400 237,045 242,874 234,794 8.96%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.11% 0.86% 0.64% 0.76% 1.27% 1.02% 1.39% -
ROE 1.31% 0.47% 0.36% 0.28% 0.49% 0.13% 0.78% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 404.70 292.41 215.29 111.43 443.08 358.00 254.29 36.19%
EPS 1.20 0.42 0.32 0.25 0.45 0.12 0.73 39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8966 0.887 0.8749 0.9003 0.9181 0.918 0.9347 -2.72%
Adjusted Per Share Value based on latest NOSH - 250,400
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 160.22 115.76 83.79 41.35 155.64 124.42 88.48 48.40%
EPS 0.47 0.16 0.12 0.09 0.16 0.04 0.25 52.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.355 0.3512 0.3405 0.3341 0.3225 0.319 0.3252 6.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.34 0.355 0.405 0.44 0.435 0.415 0.37 -
P/RPS 0.08 0.12 0.19 0.39 0.10 0.12 0.15 -34.15%
P/EPS 28.88 85.37 130.36 176.00 96.37 339.12 50.68 -31.19%
EY 3.46 1.17 0.77 0.57 1.04 0.29 1.97 45.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.46 0.49 0.47 0.45 0.40 -3.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.33 0.35 0.345 0.41 0.45 0.405 0.38 -
P/RPS 0.08 0.12 0.16 0.37 0.10 0.11 0.15 -34.15%
P/EPS 28.03 84.16 111.05 164.00 99.69 330.95 52.05 -33.73%
EY 3.57 1.19 0.90 0.61 1.00 0.30 1.92 51.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.39 0.46 0.49 0.44 0.41 -6.59%

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