Highlights

[BPURI] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     17.28%    YoY -     -14.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 727,124 529,913 273,677 1,280,062 953,204 586,155 301,882 79.59%
  QoQ % 37.22% 93.63% -78.62% 34.29% 62.62% 94.17% -
  Horiz. % 240.86% 175.54% 90.66% 424.03% 315.75% 194.17% 100.00%
PBT 9,141 6,106 3,233 16,404 9,573 7,495 3,817 78.90%
  QoQ % 49.71% 88.86% -80.29% 71.36% 27.73% 96.36% -
  Horiz. % 239.48% 159.97% 84.70% 429.76% 250.80% 196.36% 100.00%
Tax -3,711 -2,075 -952 -10,559 -3,790 -2,562 -1,524 80.90%
  QoQ % -78.84% -117.96% 90.98% -178.60% -47.93% -68.11% -
  Horiz. % 243.50% 136.15% 62.47% 692.85% 248.69% 168.11% 100.00%
NP 5,430 4,031 2,281 5,845 5,783 4,933 2,293 77.57%
  QoQ % 34.71% 76.72% -60.98% 1.07% 17.23% 115.13% -
  Horiz. % 236.81% 175.80% 99.48% 254.91% 252.20% 215.13% 100.00%
NP to SH 4,964 3,172 1,573 5,110 4,357 4,225 2,091 77.86%
  QoQ % 56.49% 101.65% -69.22% 17.28% 3.12% 102.06% -
  Horiz. % 237.40% 151.70% 75.23% 244.38% 208.37% 202.06% 100.00%
Tax Rate 40.60 % 33.98 % 29.45 % 64.37 % 39.59 % 34.18 % 39.93 % 1.11%
  QoQ % 19.48% 15.38% -54.25% 62.59% 15.83% -14.40% -
  Horiz. % 101.68% 85.10% 73.75% 161.21% 99.15% 85.60% 100.00%
Total Cost 721,694 525,882 271,396 1,274,217 947,421 581,222 299,589 79.61%
  QoQ % 37.23% 93.77% -78.70% 34.49% 63.01% 94.01% -
  Horiz. % 240.89% 175.53% 90.59% 425.32% 316.24% 194.01% 100.00%
Net Worth 140,689 139,770 137,100 134,843 132,876 135,038 132,611 4.02%
  QoQ % 0.66% 1.95% 1.67% 1.48% -1.60% 1.83% -
  Horiz. % 106.09% 105.40% 103.39% 101.68% 100.20% 101.83% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,478 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 48.50 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 140,689 139,770 137,100 134,843 132,876 135,038 132,611 4.02%
  QoQ % 0.66% 1.95% 1.67% 1.48% -1.60% 1.83% -
  Horiz. % 106.09% 105.40% 103.39% 101.68% 100.20% 101.83% 100.00%
NOSH 129,608 126,374 124,841 123,925 123,778 123,900 123,727 3.14%
  QoQ % 2.56% 1.23% 0.74% 0.12% -0.10% 0.14% -
  Horiz. % 104.75% 102.14% 100.90% 100.16% 100.04% 100.14% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.75 % 0.76 % 0.83 % 0.46 % 0.61 % 0.84 % 0.76 % -0.88%
  QoQ % -1.32% -8.43% 80.43% -24.59% -27.38% 10.53% -
  Horiz. % 98.68% 100.00% 109.21% 60.53% 80.26% 110.53% 100.00%
ROE 3.53 % 2.27 % 1.15 % 3.79 % 3.28 % 3.13 % 1.58 % 70.82%
  QoQ % 55.51% 97.39% -69.66% 15.55% 4.79% 98.10% -
  Horiz. % 223.42% 143.67% 72.78% 239.87% 207.59% 198.10% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 561.02 419.32 219.22 1,032.93 770.09 473.09 243.99 74.12%
  QoQ % 33.79% 91.28% -78.78% 34.13% 62.78% 93.90% -
  Horiz. % 229.94% 171.86% 89.85% 423.35% 315.62% 193.90% 100.00%
EPS 3.83 2.51 1.26 4.12 3.52 3.41 1.69 72.45%
  QoQ % 52.59% 99.21% -69.42% 17.05% 3.23% 101.78% -
  Horiz. % 226.63% 148.52% 74.56% 243.79% 208.28% 201.78% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0855 1.1060 1.0982 1.0881 1.0735 1.0899 1.0718 0.85%
  QoQ % -1.85% 0.71% 0.93% 1.36% -1.50% 1.69% -
  Horiz. % 101.28% 103.19% 102.46% 101.52% 100.16% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 857,379
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 84.81 61.81 31.92 149.30 111.18 68.37 35.21 79.59%
  QoQ % 37.21% 93.64% -78.62% 34.29% 62.62% 94.18% -
  Horiz. % 240.87% 175.55% 90.66% 424.03% 315.76% 194.18% 100.00%
EPS 0.58 0.37 0.18 0.60 0.51 0.49 0.24 79.99%
  QoQ % 56.76% 105.56% -70.00% 17.65% 4.08% 104.17% -
  Horiz. % 241.67% 154.17% 75.00% 250.00% 212.50% 204.17% 100.00%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1641 0.1630 0.1599 0.1573 0.1550 0.1575 0.1547 4.01%
  QoQ % 0.67% 1.94% 1.65% 1.48% -1.59% 1.81% -
  Horiz. % 106.08% 105.37% 103.36% 101.68% 100.19% 101.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.8000 0.6850 0.6350 0.8100 0.8300 0.8700 0.9000 -
P/RPS 0.14 0.16 0.29 0.08 0.11 0.18 0.37 -47.66%
  QoQ % -12.50% -44.83% 262.50% -27.27% -38.89% -51.35% -
  Horiz. % 37.84% 43.24% 78.38% 21.62% 29.73% 48.65% 100.00%
P/EPS 20.89 27.29 50.40 19.64 23.58 25.51 53.25 -46.38%
  QoQ % -23.45% -45.85% 156.62% -16.71% -7.57% -52.09% -
  Horiz. % 39.23% 51.25% 94.65% 36.88% 44.28% 47.91% 100.00%
EY 4.79 3.66 1.98 5.09 4.24 3.92 1.88 86.44%
  QoQ % 30.87% 84.85% -61.10% 20.05% 8.16% 108.51% -
  Horiz. % 254.79% 194.68% 105.32% 270.74% 225.53% 208.51% 100.00%
DY 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.74 0.62 0.58 0.74 0.77 0.80 0.84 -8.10%
  QoQ % 19.35% 6.90% -21.62% -3.90% -3.75% -4.76% -
  Horiz. % 88.10% 73.81% 69.05% 88.10% 91.67% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 26/08/13 27/05/13 28/02/13 21/11/12 30/08/12 31/05/12 -
Price 0.7900 0.7000 0.7750 0.5900 0.8500 0.8300 0.8700 -
P/RPS 0.14 0.17 0.35 0.06 0.11 0.18 0.36 -46.69%
  QoQ % -17.65% -51.43% 483.33% -45.45% -38.89% -50.00% -
  Horiz. % 38.89% 47.22% 97.22% 16.67% 30.56% 50.00% 100.00%
P/EPS 20.63 27.89 61.51 14.31 24.15 24.34 51.48 -45.61%
  QoQ % -26.03% -54.66% 329.84% -40.75% -0.78% -52.72% -
  Horiz. % 40.07% 54.18% 119.48% 27.80% 46.91% 47.28% 100.00%
EY 4.85 3.59 1.63 6.99 4.14 4.11 1.94 84.10%
  QoQ % 35.10% 120.25% -76.68% 68.84% 0.73% 111.86% -
  Horiz. % 250.00% 185.05% 84.02% 360.31% 213.40% 211.86% 100.00%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.73 0.63 0.71 0.54 0.79 0.76 0.81 -6.69%
  QoQ % 15.87% -11.27% 31.48% -31.65% 3.95% -6.17% -
  Horiz. % 90.12% 77.78% 87.65% 66.67% 97.53% 93.83% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

299  295  588  1282 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 VIVOCOM 1.14+0.13 
 KANGER 0.1850.00 
 BINTAI 0.815+0.02 
 ASB 0.175+0.01 
 BIOHLDG 0.31-0.005 
 TDM 0.29+0.025 
 SOLUTN 1.23-0.04 
 VSOLAR 0.0450.00 
 MTRONIC 0.1150.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS