[BPURI] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 14.6%
YoY- 104.77%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 653,210 643,581 709,860 826,854 842,753 968,745 1,081,207 -28.60%
PBT 42,354 36,566 33,119 31,757 29,296 25,736 22,731 51.59%
Tax -19,299 -13,204 -13,737 -13,191 -10,986 -11,666 -10,713 48.21%
NP 23,055 23,362 19,382 18,566 18,310 14,070 12,018 54.57%
-
NP to SH -507 -653 520 3,823 3,336 3,348 3,145 -
-
Tax Rate 45.57% 36.11% 41.48% 41.54% 37.50% 45.33% 47.13% -
Total Cost 630,155 620,219 690,478 808,288 824,443 954,675 1,069,189 -29.77%
-
Net Worth 253,483 259,443 224,315 246,448 235,309 240,631 239,535 3.85%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 253,483 259,443 224,315 246,448 235,309 240,631 239,535 3.85%
NOSH 382,039 382,039 382,039 293,876 288,410 267,160 267,160 27.01%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.53% 3.63% 2.73% 2.25% 2.17% 1.45% 1.11% -
ROE -0.20% -0.25% 0.23% 1.55% 1.42% 1.39% 1.31% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 170.98 168.46 215.00 283.14 305.82 362.61 404.70 -43.78%
EPS -0.13 -0.17 0.16 1.31 1.21 1.25 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6635 0.6791 0.6794 0.8439 0.8539 0.9007 0.8966 -18.23%
Adjusted Per Share Value based on latest NOSH - 293,876
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 81.05 79.85 88.07 102.59 104.56 120.20 134.15 -28.59%
EPS -0.06 -0.08 0.06 0.47 0.41 0.42 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3145 0.3219 0.2783 0.3058 0.292 0.2986 0.2972 3.85%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.175 0.185 0.21 0.205 0.26 0.325 0.34 -
P/RPS 0.10 0.11 0.10 0.07 0.09 0.09 0.08 16.08%
P/EPS -131.87 -108.23 133.34 15.66 21.48 25.93 28.88 -
EY -0.76 -0.92 0.75 6.39 4.66 3.86 3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.31 0.24 0.30 0.36 0.38 -22.40%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 30/05/18 28/02/18 -
Price 0.13 0.18 0.19 0.17 0.245 0.28 0.33 -
P/RPS 0.08 0.11 0.09 0.06 0.08 0.08 0.08 0.00%
P/EPS -97.96 -105.31 120.64 12.99 20.24 22.34 28.03 -
EY -1.02 -0.95 0.83 7.70 4.94 4.48 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.28 0.20 0.29 0.31 0.37 -33.71%

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