[BPURI] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1187.59%
YoY- 1930.39%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 842,753 968,745 1,081,207 988,456 1,015,234 1,034,848 1,050,297 -13.68%
PBT 29,296 25,736 22,731 22,382 20,198 27,467 26,763 6.23%
Tax -10,986 -11,666 -10,713 -10,764 -11,495 -13,722 -13,408 -12.46%
NP 18,310 14,070 12,018 11,618 8,703 13,745 13,355 23.48%
-
NP to SH 3,336 3,348 3,145 1,867 145 884 1,070 113.86%
-
Tax Rate 37.50% 45.33% 47.13% 48.09% 56.91% 49.96% 50.10% -
Total Cost 824,443 954,675 1,069,189 976,838 1,006,531 1,021,103 1,036,942 -14.21%
-
Net Worth 235,309 240,631 239,535 236,971 229,788 225,435 223,897 3.37%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 235,309 240,631 239,535 236,971 229,788 225,435 223,897 3.37%
NOSH 288,410 267,160 267,160 267,160 267,160 250,400 243,870 11.86%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.17% 1.45% 1.11% 1.18% 0.86% 1.33% 1.27% -
ROE 1.42% 1.39% 1.31% 0.79% 0.06% 0.39% 0.48% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 305.82 362.61 404.70 369.99 386.54 413.28 430.68 -20.45%
EPS 1.21 1.25 1.18 0.70 0.06 0.35 0.44 96.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8539 0.9007 0.8966 0.887 0.8749 0.9003 0.9181 -4.73%
Adjusted Per Share Value based on latest NOSH - 267,160
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 104.56 120.20 134.15 122.64 125.96 128.40 130.31 -13.68%
EPS 0.41 0.42 0.39 0.23 0.02 0.11 0.13 115.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.2986 0.2972 0.294 0.2851 0.2797 0.2778 3.38%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.26 0.325 0.34 0.355 0.405 0.44 0.435 -
P/RPS 0.09 0.09 0.08 0.10 0.10 0.11 0.10 -6.80%
P/EPS 21.48 25.93 28.88 50.80 733.60 124.63 99.14 -64.02%
EY 4.66 3.86 3.46 1.97 0.14 0.80 1.01 177.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.38 0.40 0.46 0.49 0.47 -25.92%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.245 0.28 0.33 0.35 0.345 0.41 0.45 -
P/RPS 0.08 0.08 0.08 0.09 0.09 0.10 0.10 -13.85%
P/EPS 20.24 22.34 28.03 50.08 624.92 116.14 102.56 -66.20%
EY 4.94 4.48 3.57 2.00 0.16 0.86 0.98 194.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.37 0.39 0.39 0.46 0.49 -29.57%

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