[BPURI] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -104.01%
YoY- -101.91%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 480,552 643,581 988,456 1,267,675 1,006,678 1,173,254 1,053,982 -11.37%
PBT 16,072 36,566 22,382 43,309 57,234 13,616 15,972 0.09%
Tax -12,418 -13,204 -10,764 -17,846 -9,369 -7,661 -10,480 2.64%
NP 3,654 23,362 11,618 25,463 47,865 5,955 5,492 -6.07%
-
NP to SH -8,222 -653 1,867 -102 5,332 5,171 5,717 -
-
Tax Rate 77.26% 36.11% 48.09% 41.21% 16.37% 56.26% 65.61% -
Total Cost 476,898 620,219 976,838 1,242,212 958,813 1,167,299 1,048,490 -11.40%
-
Net Worth 275,679 259,443 236,971 215,294 182,626 192,310 147,364 10.10%
Dividend
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 3,571 2,299 2,498 -
Div Payout % - - - - 66.97% 44.48% 43.70% -
Equity
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 275,679 259,443 236,971 215,294 182,626 192,310 147,364 10.10%
NOSH 764,079 382,039 267,160 234,526 190,156 177,032 135,757 30.42%
Ratio Analysis
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.76% 3.63% 1.18% 2.01% 4.75% 0.51% 0.52% -
ROE -2.98% -0.25% 0.79% -0.05% 2.92% 2.69% 3.88% -
Per Share
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 62.89 168.46 369.99 540.53 529.40 662.73 776.37 -32.05%
EPS -1.08 -0.17 0.70 -0.04 2.80 2.92 4.21 -
DPS 0.00 0.00 0.00 0.00 1.88 1.30 1.84 -
NAPS 0.3608 0.6791 0.887 0.918 0.9604 1.0863 1.0855 -15.57%
Adjusted Per Share Value based on latest NOSH - 242,874
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 59.62 79.85 122.64 157.28 124.90 145.57 130.77 -11.37%
EPS -1.02 -0.08 0.23 -0.01 0.66 0.64 0.71 -
DPS 0.00 0.00 0.00 0.00 0.44 0.29 0.31 -
NAPS 0.342 0.3219 0.294 0.2671 0.2266 0.2386 0.1828 10.11%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.045 0.185 0.355 0.415 0.43 0.675 0.80 -
P/RPS 0.07 0.11 0.10 0.08 0.08 0.10 0.10 -5.33%
P/EPS -4.18 -108.23 50.80 -954.20 15.34 23.11 19.00 -
EY -23.91 -0.92 1.97 -0.10 6.52 4.33 5.26 -
DY 0.00 0.00 0.00 0.00 4.37 1.92 2.30 -
P/NAPS 0.12 0.27 0.40 0.45 0.45 0.62 0.74 -24.39%
Price Multiplier on Announcement Date
31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/06/20 30/05/19 30/11/17 30/11/16 27/11/15 26/11/14 20/11/13 -
Price 0.06 0.18 0.35 0.405 0.435 0.61 0.79 -
P/RPS 0.10 0.11 0.09 0.07 0.08 0.09 0.10 0.00%
P/EPS -5.58 -105.31 50.08 -931.21 15.51 20.88 18.76 -
EY -17.93 -0.95 2.00 -0.11 6.45 4.79 5.33 -
DY 0.00 0.00 0.00 0.00 4.32 2.13 2.33 -
P/NAPS 0.17 0.27 0.39 0.44 0.45 0.56 0.73 -20.07%

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