[BPURI] QoQ TTM 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- -12.66%
YoY- -54.99%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM 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 1,267,675 1,220,211 1,184,008 1,227,939 1,006,678 1,114,848 -3.88%
PBT 26,763 43,309 43,190 35,188 35,738 57,234 56,726 -39.25%
Tax -13,408 -17,846 -16,341 -13,032 -12,867 -9,369 -9,513 25.57%
NP 13,355 25,463 26,849 22,156 22,871 47,865 47,213 -56.74%
-
NP to SH 1,070 -102 2,542 2,946 3,373 5,332 5,726 -67.14%
-
Tax Rate 50.10% 41.21% 37.84% 37.04% 36.00% 16.37% 16.77% -
Total Cost 1,036,942 1,242,212 1,193,362 1,161,852 1,205,068 958,813 1,067,635 -1.91%
-
Net Worth 223,897 215,294 216,179 217,940 174,880 182,626 192,781 10.43%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 3,571 3,571 -
Div Payout % - - - - - 66.97% 62.36% -
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 223,897 215,294 216,179 217,940 174,880 182,626 192,781 10.43%
NOSH 243,870 234,526 231,282 232,000 186,400 190,156 194,925 16.02%
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% 2.01% 2.20% 1.87% 1.86% 4.75% 4.23% -
ROE 0.48% -0.05% 1.18% 1.35% 1.93% 2.92% 2.97% -
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 430.68 540.53 527.59 510.35 658.77 529.40 571.94 -17.15%
EPS 0.44 -0.04 1.10 1.27 1.81 2.80 2.94 -71.64%
DPS 0.00 0.00 0.00 0.00 0.00 1.88 1.83 -
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 130.31 157.28 151.40 146.90 152.35 124.90 138.32 -3.88%
EPS 0.13 -0.01 0.32 0.37 0.42 0.66 0.71 -67.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.44 -
NAPS 0.2778 0.2671 0.2682 0.2704 0.217 0.2266 0.2392 10.43%
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 0.08 0.07 0.08 0.07 0.08 0.09 7.24%
P/EPS 99.14 -954.20 33.66 32.68 23.76 15.34 18.21 207.89%
EY 1.01 -0.10 2.97 3.06 4.21 6.52 5.49 -67.48%
DY 0.00 0.00 0.00 0.00 0.00 4.37 3.42 -
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 0.07 0.07 0.07 0.06 0.08 0.06 40.35%
P/EPS 102.56 -931.21 34.57 29.14 22.93 15.51 11.74 321.39%
EY 0.98 -0.11 2.89 3.43 4.36 6.45 8.51 -76.17%
DY 0.00 0.00 0.00 0.00 0.00 4.32 5.31 -
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