[BPURI] YoY Quarter 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- 274.25%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 89,550 199,864 279,033 294,482 338,413 270,818 273,677 -15.78%
PBT 6,346 7,854 3,251 2,547 3,097 4,573 3,233 10.92%
Tax -2,225 -4,449 -1,131 -817 -652 -1,370 -952 13.94%
NP 4,121 3,405 2,120 1,730 2,445 3,203 2,281 9.52%
-
NP to SH 463 782 626 812 1,239 1,167 1,573 -17.14%
-
Tax Rate 35.06% 56.65% 34.79% 32.08% 21.05% 29.96% 29.45% -
Total Cost 85,429 196,459 276,913 292,752 335,968 267,615 271,396 -16.28%
-
Net Worth 254,018 246,448 225,435 217,940 195,533 176,281 137,100 9.94%
Dividend
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 254,018 246,448 225,435 217,940 195,533 176,281 137,100 9.94%
NOSH 382,039 293,876 250,400 232,000 190,615 162,083 124,841 18.76%
Ratio Analysis
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.60% 1.70% 0.76% 0.59% 0.72% 1.18% 0.83% -
ROE 0.18% 0.32% 0.28% 0.37% 0.63% 0.66% 1.15% -
Per Share
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 23.44 68.44 111.43 126.93 177.54 167.09 219.22 -29.08%
EPS 0.12 0.27 0.25 0.35 0.65 0.72 1.26 -30.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6649 0.8439 0.9003 0.9394 1.0258 1.0876 1.0982 -7.42%
Adjusted Per Share Value based on latest NOSH - 232,000
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.11 24.80 34.62 36.54 41.99 33.60 33.96 -15.78%
EPS 0.06 0.10 0.08 0.10 0.15 0.14 0.20 -16.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3152 0.3058 0.2797 0.2704 0.2426 0.2187 0.1701 9.94%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.13 0.205 0.44 0.415 0.555 0.715 0.635 -
P/RPS 0.55 0.30 0.39 0.33 0.31 0.43 0.29 10.34%
P/EPS 107.27 76.56 176.00 118.57 85.38 99.31 50.40 12.31%
EY 0.93 1.31 0.57 0.84 1.17 1.01 1.98 -10.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.49 0.44 0.54 0.66 0.58 -15.10%
Price Multiplier on Announcement Date
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/11/19 30/11/18 30/05/17 26/05/16 26/05/15 28/05/14 27/05/13 -
Price 0.09 0.17 0.41 0.37 0.545 0.665 0.775 -
P/RPS 0.38 0.25 0.37 0.29 0.31 0.40 0.35 1.27%
P/EPS 74.26 63.49 164.00 105.71 83.85 92.36 61.51 2.93%
EY 1.35 1.58 0.61 0.95 1.19 1.08 1.63 -2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.46 0.39 0.53 0.61 0.71 -22.09%

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