[BPURI] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -23.44%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 702,468 1,116,132 1,177,928 1,353,652 1,083,272 1,094,708 1,207,528 -7.99%
PBT 26,725 13,004 10,188 12,388 18,292 12,932 15,268 8.98%
Tax -8,993 -4,524 -3,268 -2,608 -5,480 -3,808 -6,096 6.16%
NP 17,732 8,480 6,920 9,780 12,812 9,124 9,172 10.66%
-
NP to SH 2,385 2,504 3,248 4,956 4,668 6,292 8,364 -17.54%
-
Tax Rate 33.65% 34.79% 32.08% 21.05% 29.96% 29.45% 39.93% -
Total Cost 684,736 1,107,652 1,171,008 1,343,872 1,070,460 1,085,584 1,198,356 -8.24%
-
Net Worth 246,448 225,435 217,940 195,533 176,281 137,100 132,611 9.99%
Dividend
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 246,448 225,435 217,940 195,533 176,281 137,100 132,611 9.99%
NOSH 293,876 250,400 232,000 190,615 162,083 124,841 123,727 14.22%
Ratio Analysis
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.52% 0.76% 0.59% 0.72% 1.18% 0.83% 0.76% -
ROE 0.97% 1.11% 1.49% 2.53% 2.65% 4.59% 6.31% -
Per Share
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 240.54 445.74 507.73 710.15 668.34 876.88 975.96 -19.37%
EPS 0.85 1.00 1.40 2.60 2.88 5.04 6.76 -27.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8439 0.9003 0.9394 1.0258 1.0876 1.0982 1.0718 -3.60%
Adjusted Per Share Value based on latest NOSH - 190,615
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 87.16 138.48 146.15 167.95 134.41 135.82 149.82 -7.99%
EPS 0.30 0.31 0.40 0.61 0.58 0.78 1.04 -17.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3058 0.2797 0.2704 0.2426 0.2187 0.1701 0.1645 10.00%
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.205 0.44 0.415 0.555 0.715 0.635 0.90 -
P/RPS 0.09 0.10 0.08 0.08 0.11 0.07 0.09 0.00%
P/EPS 25.10 44.00 29.64 21.35 24.83 12.60 13.31 10.24%
EY 3.98 2.27 3.37 4.68 4.03 7.94 7.51 -9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.49 0.44 0.54 0.66 0.58 0.84 -17.51%
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/11/18 30/05/17 26/05/16 26/05/15 28/05/14 27/05/13 31/05/12 -
Price 0.17 0.41 0.37 0.545 0.665 0.775 0.87 -
P/RPS 0.07 0.09 0.07 0.08 0.10 0.09 0.09 -3.79%
P/EPS 20.81 41.00 26.43 20.96 23.09 15.38 12.87 7.66%
EY 4.80 2.44 3.78 4.77 4.33 6.50 7.77 -7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.46 0.39 0.53 0.61 0.71 0.81 -19.34%

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