[BPURI] QoQ TTM 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- -86.4%
YoY- -83.47%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 542,896 653,210 643,581 709,860 826,854 842,753 968,745 -32.00%
PBT 40,846 42,354 36,566 33,119 31,757 29,296 25,736 36.02%
Tax -17,075 -19,299 -13,204 -13,737 -13,191 -10,986 -11,666 28.88%
NP 23,771 23,055 23,362 19,382 18,566 18,310 14,070 41.80%
-
NP to SH -826 -507 -653 520 3,823 3,336 3,348 -
-
Tax Rate 41.80% 45.57% 36.11% 41.48% 41.54% 37.50% 45.33% -
Total Cost 519,125 630,155 620,219 690,478 808,288 824,443 954,675 -33.35%
-
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 4.38% 3.53% 3.63% 2.73% 2.25% 2.17% 1.45% -
ROE -0.33% -0.20% -0.25% 0.23% 1.55% 1.42% 1.39% -
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 142.10 170.98 168.46 215.00 283.14 305.82 362.61 -46.41%
EPS -0.22 -0.13 -0.17 0.16 1.31 1.21 1.25 -
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 80.45 96.80 95.37 105.19 122.53 124.88 143.55 -32.00%
EPS -0.12 -0.08 -0.10 0.08 0.57 0.49 0.50 -
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 0.09 0.10 0.11 0.10 0.07 0.09 0.09 0.00%
P/EPS -60.13 -131.87 -108.23 133.34 15.66 21.48 25.93 -
EY -1.66 -0.76 -0.92 0.75 6.39 4.66 3.86 -
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 0.06 0.08 0.11 0.09 0.06 0.08 0.08 -17.43%
P/EPS -41.63 -97.96 -105.31 120.64 12.99 20.24 22.34 -
EY -2.40 -1.02 -0.95 0.83 7.70 4.94 4.48 -
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