Highlights

[BPURI] QoQ Quarter Result on 2011-06-30 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     83.11%    YoY -     22.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 301,882 289,723 297,730 301,305 289,305 369,747 294,764 1.60%
  QoQ % 4.20% -2.69% -1.19% 4.15% -21.76% 25.44% -
  Horiz. % 102.41% 98.29% 101.01% 102.22% 98.15% 125.44% 100.00%
PBT 3,817 12,612 5,840 4,437 2,960 2,911 4,247 -6.86%
  QoQ % -69.74% 115.96% 31.62% 49.90% 1.68% -31.46% -
  Horiz. % 89.88% 296.96% 137.51% 104.47% 69.70% 68.54% 100.00%
Tax -1,524 -14,165 -4,192 -316 -418 -382 -935 38.46%
  QoQ % 89.24% -237.91% -1,226.58% 24.40% -9.42% 59.14% -
  Horiz. % 162.99% 1,514.97% 448.34% 33.80% 44.71% 40.86% 100.00%
NP 2,293 -1,553 1,648 4,121 2,542 2,529 3,312 -21.72%
  QoQ % 247.65% -194.24% -60.01% 62.12% 0.51% -23.64% -
  Horiz. % 69.23% -46.89% 49.76% 124.43% 76.75% 76.36% 100.00%
NP to SH 2,091 -1,577 1,623 3,849 2,102 2,472 3,285 -25.98%
  QoQ % 232.59% -197.17% -57.83% 83.11% -14.97% -24.75% -
  Horiz. % 63.65% -48.01% 49.41% 117.17% 63.99% 75.25% 100.00%
Tax Rate 39.93 % 112.31 % 71.78 % 7.12 % 14.12 % 13.12 % 22.02 % 48.65%
  QoQ % -64.45% 56.46% 908.15% -49.58% 7.62% -40.42% -
  Horiz. % 181.34% 510.04% 325.98% 32.33% 64.12% 59.58% 100.00%
Total Cost 299,589 291,276 296,082 297,184 286,763 367,218 291,452 1.85%
  QoQ % 2.85% -1.62% -0.37% 3.63% -21.91% 26.00% -
  Horiz. % 102.79% 99.94% 101.59% 101.97% 98.39% 126.00% 100.00%
Net Worth 132,611 123,780 118,712 115,005 110,813 106,321 105,288 16.61%
  QoQ % 7.13% 4.27% 3.22% 3.78% 4.22% 0.98% -
  Horiz. % 125.95% 117.56% 112.75% 109.23% 105.25% 100.98% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 2,336 - - - 2,126 2,105 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.98% -
  Horiz. % 0.00% 110.95% 0.00% 0.00% 0.00% 100.98% 100.00%
Div Payout % - % - % - % - % - % 86.02 % 64.10 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 34.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 134.20% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 132,611 123,780 118,712 115,005 110,813 106,321 105,288 16.61%
  QoQ % 7.13% 4.27% 3.22% 3.78% 4.22% 0.98% -
  Horiz. % 125.95% 117.56% 112.75% 109.23% 105.25% 100.98% 100.00%
NOSH 123,727 116,818 111,164 108,117 107,794 106,321 105,288 11.35%
  QoQ % 5.91% 5.09% 2.82% 0.30% 1.39% 0.98% -
  Horiz. % 117.51% 110.95% 105.58% 102.69% 102.38% 100.98% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.76 % -0.54 % 0.55 % 1.37 % 0.88 % 0.68 % 1.12 % -22.76%
  QoQ % 240.74% -198.18% -59.85% 55.68% 29.41% -39.29% -
  Horiz. % 67.86% -48.21% 49.11% 122.32% 78.57% 60.71% 100.00%
ROE 1.58 % -1.27 % 1.37 % 3.35 % 1.90 % 2.33 % 3.12 % -36.44%
  QoQ % 224.41% -192.70% -59.10% 76.32% -18.45% -25.32% -
  Horiz. % 50.64% -40.71% 43.91% 107.37% 60.90% 74.68% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 243.99 248.01 267.83 278.68 268.38 347.76 279.96 -8.75%
  QoQ % -1.62% -7.40% -3.89% 3.84% -22.83% 24.22% -
  Horiz. % 87.15% 88.59% 95.67% 99.54% 95.86% 124.22% 100.00%
EPS 1.69 -1.42 1.46 3.56 1.95 2.30 3.12 -33.53%
  QoQ % 219.01% -197.26% -58.99% 82.56% -15.22% -26.28% -
  Horiz. % 54.17% -45.51% 46.79% 114.10% 62.50% 73.72% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0718 1.0596 1.0679 1.0637 1.0280 1.0000 1.0000 4.73%
  QoQ % 1.15% -0.78% 0.39% 3.47% 2.80% 0.00% -
  Horiz. % 107.18% 105.96% 106.79% 106.37% 102.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,387
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 35.33 33.91 34.85 35.27 33.86 43.28 34.50 1.60%
  QoQ % 4.19% -2.70% -1.19% 4.16% -21.77% 25.45% -
  Horiz. % 102.41% 98.29% 101.01% 102.23% 98.14% 125.45% 100.00%
EPS 0.24 -0.18 0.19 0.45 0.25 0.29 0.38 -26.37%
  QoQ % 233.33% -194.74% -57.78% 80.00% -13.79% -23.68% -
  Horiz. % 63.16% -47.37% 50.00% 118.42% 65.79% 76.32% 100.00%
DPS 0.00 0.27 0.00 0.00 0.00 0.25 0.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1552 0.1449 0.1389 0.1346 0.1297 0.1244 0.1232 16.63%
  QoQ % 7.11% 4.32% 3.19% 3.78% 4.26% 0.97% -
  Horiz. % 125.97% 117.61% 112.74% 109.25% 105.28% 100.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.9000 0.8800 0.9600 1.2000 1.3000 1.4000 1.2600 -
P/RPS 0.37 0.35 0.36 0.43 0.48 0.40 0.45 -12.22%
  QoQ % 5.71% -2.78% -16.28% -10.42% 20.00% -11.11% -
  Horiz. % 82.22% 77.78% 80.00% 95.56% 106.67% 88.89% 100.00%
P/EPS 53.25 -65.19 65.75 33.71 66.67 60.21 40.38 20.23%
  QoQ % 181.68% -199.15% 95.05% -49.44% 10.73% 49.11% -
  Horiz. % 131.87% -161.44% 162.83% 83.48% 165.11% 149.11% 100.00%
EY 1.88 -1.53 1.52 2.97 1.50 1.66 2.48 -16.85%
  QoQ % 222.88% -200.66% -48.82% 98.00% -9.64% -33.06% -
  Horiz. % 75.81% -61.69% 61.29% 119.76% 60.48% 66.94% 100.00%
DY 0.00 2.27 0.00 0.00 0.00 1.43 1.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -10.06% -
  Horiz. % 0.00% 142.77% 0.00% 0.00% 0.00% 89.94% 100.00%
P/NAPS 0.84 0.83 0.90 1.13 1.26 1.40 1.26 -23.67%
  QoQ % 1.20% -7.78% -20.35% -10.32% -10.00% 11.11% -
  Horiz. % 66.67% 65.87% 71.43% 89.68% 100.00% 111.11% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 22/11/11 22/08/11 23/05/11 28/02/11 18/11/10 -
Price 0.8700 0.9400 0.8700 1.1200 1.2200 1.3100 1.3000 -
P/RPS 0.36 0.38 0.32 0.40 0.45 0.38 0.46 -15.06%
  QoQ % -5.26% 18.75% -20.00% -11.11% 18.42% -17.39% -
  Horiz. % 78.26% 82.61% 69.57% 86.96% 97.83% 82.61% 100.00%
P/EPS 51.48 -69.63 59.59 31.46 62.56 56.34 41.67 15.12%
  QoQ % 173.93% -216.85% 89.42% -49.71% 11.04% 35.21% -
  Horiz. % 123.54% -167.10% 143.00% 75.50% 150.13% 135.21% 100.00%
EY 1.94 -1.44 1.68 3.18 1.60 1.77 2.40 -13.21%
  QoQ % 234.72% -185.71% -47.17% 98.75% -9.60% -26.25% -
  Horiz. % 80.83% -60.00% 70.00% 132.50% 66.67% 73.75% 100.00%
DY 0.00 2.13 0.00 0.00 0.00 1.53 1.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.65% -
  Horiz. % 0.00% 138.31% 0.00% 0.00% 0.00% 99.35% 100.00%
P/NAPS 0.81 0.89 0.81 1.05 1.19 1.31 1.30 -27.03%
  QoQ % -8.99% 9.88% -22.86% -11.76% -9.16% 0.77% -
  Horiz. % 62.31% 68.46% 62.31% 80.77% 91.54% 100.77% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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