[BPURI] YoY Cumulative 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- -80.86%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 526,851 279,033 294,482 338,413 270,818 273,677 301,882 8.93%
PBT 20,044 3,251 2,547 3,097 4,573 3,233 3,817 29.04%
Tax -6,745 -1,131 -817 -652 -1,370 -952 -1,524 25.69%
NP 13,299 2,120 1,730 2,445 3,203 2,281 2,293 31.03%
-
NP to SH 1,789 626 812 1,239 1,167 1,573 2,091 -2.36%
-
Tax Rate 33.65% 34.79% 32.08% 21.05% 29.96% 29.45% 39.93% -
Total Cost 513,552 276,913 292,752 335,968 267,615 271,396 299,589 8.63%
-
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 0.73% 0.28% 0.37% 0.63% 0.66% 1.15% 1.58% -
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 180.41 111.43 126.93 177.54 167.09 219.22 243.99 -4.53%
EPS 0.64 0.25 0.35 0.65 0.72 1.26 1.69 -13.86%
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 65.37 34.62 36.54 41.99 33.60 33.96 37.46 8.93%
EPS 0.22 0.08 0.10 0.15 0.14 0.20 0.26 -2.53%
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 0.11 0.39 0.33 0.31 0.43 0.29 0.37 -17.01%
P/EPS 33.46 176.00 118.57 85.38 99.31 50.40 53.25 -6.89%
EY 2.99 0.57 0.84 1.17 1.01 1.98 1.88 7.39%
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 0.09 0.37 0.29 0.31 0.40 0.35 0.36 -19.19%
P/EPS 27.75 164.00 105.71 83.85 92.36 61.51 51.48 -9.06%
EY 3.60 0.61 0.95 1.19 1.08 1.63 1.94 9.97%
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