[BPURI] YoY TTM 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- 1.11%
YoY- 35.62%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 826,854 1,034,848 1,184,008 1,121,073 1,050,848 1,251,857 1,190,640 -5.45%
PBT 31,757 27,467 35,188 56,800 14,989 15,820 26,706 2.69%
Tax -13,191 -13,722 -13,032 -10,080 -8,248 -9,987 -20,197 -6.33%
NP 18,566 13,745 22,156 46,720 6,741 5,833 6,509 17.48%
-
NP to SH 3,823 884 2,946 6,545 4,826 4,592 5,986 -6.66%
-
Tax Rate 41.54% 49.96% 37.04% 17.75% 55.03% 63.13% 75.63% -
Total Cost 808,288 1,021,103 1,161,852 1,074,353 1,044,107 1,246,024 1,184,131 -5.70%
-
Net Worth 246,448 225,435 217,940 190,615 176,281 137,100 132,611 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 - - - 3,571 2,299 2,498 2,336 -
Div Payout % - - - 54.56% 47.66% 54.40% 39.03% -
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 246,448 225,435 217,940 190,615 176,281 137,100 132,611 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 2.25% 1.33% 1.87% 4.17% 0.64% 0.47% 0.55% -
ROE 1.55% 0.39% 1.35% 3.43% 2.74% 3.35% 4.51% -
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 283.14 413.28 510.35 588.13 648.34 1,002.76 962.31 -17.14%
EPS 1.31 0.35 1.27 3.43 2.98 3.68 4.84 -18.20%
DPS 0.00 0.00 0.00 1.87 1.42 2.00 1.89 -
NAPS 0.8439 0.9003 0.9394 1.00 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 102.59 128.40 146.90 139.10 130.38 155.32 147.73 -5.45%
EPS 0.47 0.11 0.37 0.81 0.60 0.57 0.74 -6.74%
DPS 0.00 0.00 0.00 0.44 0.29 0.31 0.29 -
NAPS 0.3058 0.2797 0.2704 0.2365 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 0.07 0.11 0.08 0.09 0.11 0.06 0.09 -3.79%
P/EPS 15.66 124.63 32.68 16.16 24.01 17.26 18.60 -2.61%
EY 6.39 0.80 3.06 6.19 4.16 5.79 5.38 2.68%
DY 0.00 0.00 0.00 3.38 1.98 3.15 2.10 -
P/NAPS 0.24 0.49 0.44 0.56 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 0.06 0.10 0.07 0.09 0.10 0.08 0.09 -6.04%
P/EPS 12.99 116.14 29.14 15.87 22.33 21.07 17.98 -4.87%
EY 7.70 0.86 3.43 6.30 4.48 4.75 5.56 5.13%
DY 0.00 0.00 0.00 3.44 2.13 2.58 2.17 -
P/NAPS 0.20 0.46 0.39 0.55 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