[BPURI] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -38.43%
YoY- -3.51%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 173,992 132,362 179,014 242,566 434,664 709,860 1,130,882 -24.99%
PBT -46,018 -70,916 -38,888 -39,660 25,792 33,119 11,250 -
Tax -5,052 -4,082 -1,764 -520 -7,028 -13,737 -4,046 3.47%
NP -51,070 -74,998 -40,652 -40,180 18,764 19,382 7,204 -
-
NP to SH -57,448 -80,058 -44,418 -42,912 1,230 520 1,632 -
-
Tax Rate - - - - 27.25% 41.48% 35.96% -
Total Cost 225,062 207,360 219,666 282,746 415,900 690,478 1,123,678 -21.89%
-
Net Worth 73,803 113,966 219,674 253,441 145,109 224,315 229,788 -16.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Net Worth 73,803 113,966 219,674 253,441 145,109 224,315 229,788 -16.01%
NOSH 3,371,745 2,076,941 1,597,646 864,411 764,079 382,039 267,160 47.64%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
NP Margin -29.35% -56.66% -22.71% -16.56% 4.32% 2.73% 0.64% -
ROE -77.84% -70.25% -20.22% -16.93% 0.85% 0.23% 0.71% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 5.16 8.05 11.20 28.32 112.54 215.00 430.57 -49.33%
EPS -1.70 -4.94 -4.22 -5.18 0.32 0.18 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0693 0.1375 0.2959 0.3757 0.6794 0.8749 -43.26%
Adjusted Per Share Value based on latest NOSH - 1,597,646
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 21.59 16.42 22.21 30.10 53.93 88.07 140.31 -24.99%
EPS -7.13 -9.93 -5.51 -5.32 0.15 0.06 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0916 0.1414 0.2726 0.3145 0.18 0.2783 0.2851 -16.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 -
Price 0.085 0.04 0.045 0.11 0.085 0.21 0.405 -
P/RPS 1.65 0.50 0.40 0.39 0.08 0.10 0.09 56.36%
P/EPS -4.99 -0.82 -1.62 -2.20 26.69 133.34 65.18 -
EY -20.06 -121.70 -61.78 -45.55 3.75 0.75 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 0.58 0.33 0.37 0.23 0.31 0.46 38.77%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 28/02/24 27/02/23 28/02/22 26/02/21 28/02/20 28/02/19 29/08/17 -
Price 0.075 0.045 0.04 0.09 0.08 0.19 0.345 -
P/RPS 1.45 0.56 0.36 0.32 0.07 0.09 0.08 56.09%
P/EPS -4.40 -0.92 -1.44 -1.80 25.12 120.64 55.52 -
EY -22.73 -108.18 -69.51 -55.67 3.98 0.83 1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 0.65 0.29 0.30 0.21 0.28 0.39 39.61%

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