Highlights

[BPURI] QoQ Quarter Result on 2012-06-30 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     2.06%    YoY -     -44.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 273,677 326,858 367,049 284,273 301,882 289,723 297,730 -5.46%
  QoQ % -16.27% -10.95% 29.12% -5.83% 4.20% -2.69% -
  Horiz. % 91.92% 109.78% 123.28% 95.48% 101.39% 97.31% 100.00%
PBT 3,233 6,831 2,078 3,678 3,817 12,612 5,840 -32.55%
  QoQ % -52.67% 228.73% -43.50% -3.64% -69.74% 115.96% -
  Horiz. % 55.36% 116.97% 35.58% 62.98% 65.36% 215.96% 100.00%
Tax -952 -6,769 -1,228 -1,038 -1,524 -14,165 -4,192 -62.74%
  QoQ % 85.94% -451.22% -18.30% 31.89% 89.24% -237.91% -
  Horiz. % 22.71% 161.47% 29.29% 24.76% 36.35% 337.91% 100.00%
NP 2,281 62 850 2,640 2,293 -1,553 1,648 24.17%
  QoQ % 3,579.03% -92.71% -67.80% 15.13% 247.65% -194.24% -
  Horiz. % 138.41% 3.76% 51.58% 160.19% 139.14% -94.24% 100.00%
NP to SH 1,573 753 132 2,134 2,091 -1,577 1,623 -2.06%
  QoQ % 108.90% 470.45% -93.81% 2.06% 232.59% -197.17% -
  Horiz. % 96.92% 46.40% 8.13% 131.48% 128.84% -97.17% 100.00%
Tax Rate 29.45 % 99.09 % 59.10 % 28.22 % 39.93 % 112.31 % 71.78 % -44.76%
  QoQ % -70.28% 67.66% 109.43% -29.33% -64.45% 56.46% -
  Horiz. % 41.03% 138.05% 82.33% 39.31% 55.63% 156.46% 100.00%
Total Cost 271,396 326,796 366,199 281,633 299,589 291,276 296,082 -5.63%
  QoQ % -16.95% -10.76% 30.03% -5.99% 2.85% -1.62% -
  Horiz. % 91.66% 110.37% 123.68% 95.12% 101.18% 98.38% 100.00%
Net Worth 137,100 124,905 128,820 134,441 132,611 123,780 118,712 10.07%
  QoQ % 9.76% -3.04% -4.18% 1.38% 7.13% 4.27% -
  Horiz. % 115.49% 105.22% 108.51% 113.25% 111.71% 104.27% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,498 - - - 2,336 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.92% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 331.75 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 137,100 124,905 128,820 134,441 132,611 123,780 118,712 10.07%
  QoQ % 9.76% -3.04% -4.18% 1.38% 7.13% 4.27% -
  Horiz. % 115.49% 105.22% 108.51% 113.25% 111.71% 104.27% 100.00%
NOSH 124,841 124,905 120,000 123,352 123,727 116,818 111,164 8.03%
  QoQ % -0.05% 4.09% -2.72% -0.30% 5.91% 5.09% -
  Horiz. % 112.30% 112.36% 107.95% 110.96% 111.30% 105.09% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.83 % 0.02 % 0.23 % 0.93 % 0.76 % -0.54 % 0.55 % 31.53%
  QoQ % 4,050.00% -91.30% -75.27% 22.37% 240.74% -198.18% -
  Horiz. % 150.91% 3.64% 41.82% 169.09% 138.18% -98.18% 100.00%
ROE 1.15 % 0.60 % 0.10 % 1.59 % 1.58 % -1.27 % 1.37 % -11.01%
  QoQ % 91.67% 500.00% -93.71% 0.63% 224.41% -192.70% -
  Horiz. % 83.94% 43.80% 7.30% 116.06% 115.33% -92.70% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 219.22 261.68 305.87 230.46 243.99 248.01 267.83 -12.49%
  QoQ % -16.23% -14.45% 32.72% -5.55% -1.62% -7.40% -
  Horiz. % 81.85% 97.70% 114.20% 86.05% 91.10% 92.60% 100.00%
EPS 1.26 0.61 0.11 1.73 1.69 -1.42 1.46 -9.35%
  QoQ % 106.56% 454.55% -93.64% 2.37% 219.01% -197.26% -
  Horiz. % 86.30% 41.78% 7.53% 118.49% 115.75% -97.26% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  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% -
NAPS 1.0982 1.0000 1.0735 1.0899 1.0718 1.0596 1.0679 1.88%
  QoQ % 9.82% -6.85% -1.50% 1.69% 1.15% -0.78% -
  Horiz. % 102.84% 93.64% 100.52% 102.06% 100.37% 99.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.04 38.26 42.97 33.28 35.34 33.91 34.85 -5.45%
  QoQ % -16.26% -10.96% 29.12% -5.83% 4.22% -2.70% -
  Horiz. % 91.94% 109.78% 123.30% 95.49% 101.41% 97.30% 100.00%
EPS 0.18 0.09 0.02 0.25 0.24 -0.18 0.19 -3.54%
  QoQ % 100.00% 350.00% -92.00% 4.17% 233.33% -194.74% -
  Horiz. % 94.74% 47.37% 10.53% 131.58% 126.32% -94.74% 100.00%
DPS 0.00 0.29 0.00 0.00 0.00 0.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.41% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1605 0.1462 0.1508 0.1574 0.1552 0.1449 0.1390 10.05%
  QoQ % 9.78% -3.05% -4.19% 1.42% 7.11% 4.24% -
  Horiz. % 115.47% 105.18% 108.49% 113.24% 111.65% 104.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.6350 0.8100 0.8300 0.8700 0.9000 0.8800 0.9600 -
P/RPS 0.29 0.31 0.27 0.38 0.37 0.35 0.36 -13.41%
  QoQ % -6.45% 14.81% -28.95% 2.70% 5.71% -2.78% -
  Horiz. % 80.56% 86.11% 75.00% 105.56% 102.78% 97.22% 100.00%
P/EPS 50.40 134.36 754.55 50.29 53.25 -65.19 65.75 -16.23%
  QoQ % -62.49% -82.19% 1,400.40% -5.56% 181.68% -199.15% -
  Horiz. % 76.65% 204.35% 1,147.60% 76.49% 80.99% -99.15% 100.00%
EY 1.98 0.74 0.13 1.99 1.88 -1.53 1.52 19.26%
  QoQ % 167.57% 469.23% -93.47% 5.85% 222.88% -200.66% -
  Horiz. % 130.26% 48.68% 8.55% 130.92% 123.68% -100.66% 100.00%
DY 0.00 2.47 0.00 0.00 0.00 2.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.81% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.81 0.77 0.80 0.84 0.83 0.90 -25.37%
  QoQ % -28.40% 5.19% -3.75% -4.76% 1.20% -7.78% -
  Horiz. % 64.44% 90.00% 85.56% 88.89% 93.33% 92.22% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 21/11/12 30/08/12 31/05/12 29/02/12 22/11/11 -
Price 0.7750 0.5900 0.8500 0.8300 0.8700 0.9400 0.8700 -
P/RPS 0.35 0.23 0.28 0.36 0.36 0.38 0.32 6.15%
  QoQ % 52.17% -17.86% -22.22% 0.00% -5.26% 18.75% -
  Horiz. % 109.38% 71.88% 87.50% 112.50% 112.50% 118.75% 100.00%
P/EPS 61.51 97.87 772.73 47.98 51.48 -69.63 59.59 2.13%
  QoQ % -37.15% -87.33% 1,510.53% -6.80% 173.93% -216.85% -
  Horiz. % 103.22% 164.24% 1,296.74% 80.52% 86.39% -116.85% 100.00%
EY 1.63 1.02 0.13 2.08 1.94 -1.44 1.68 -1.99%
  QoQ % 59.80% 684.62% -93.75% 7.22% 234.72% -185.71% -
  Horiz. % 97.02% 60.71% 7.74% 123.81% 115.48% -85.71% 100.00%
DY 0.00 3.39 0.00 0.00 0.00 2.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 159.15% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.71 0.59 0.79 0.76 0.81 0.89 0.81 -8.40%
  QoQ % 20.34% -25.32% 3.95% -6.17% -8.99% 9.88% -
  Horiz. % 87.65% 72.84% 97.53% 93.83% 100.00% 109.88% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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