Highlights

[BPURI] QoQ Quarter Result on 2013-06-30 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     1.65%    YoY -     -25.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 270,818 326,583 197,211 256,236 273,677 326,858 367,049 -18.36%
  QoQ % -17.08% 65.60% -23.04% -6.37% -16.27% -10.95% -
  Horiz. % 73.78% 88.98% 53.73% 69.81% 74.56% 89.05% 100.00%
PBT 4,573 4,508 3,035 2,873 3,233 6,831 2,078 69.27%
  QoQ % 1.44% 48.53% 5.64% -11.14% -52.67% 228.73% -
  Horiz. % 220.07% 216.94% 146.05% 138.26% 155.58% 328.73% 100.00%
Tax -1,370 -4,119 -1,636 -1,123 -952 -6,769 -1,228 7.57%
  QoQ % 66.74% -151.77% -45.68% -17.96% 85.94% -451.22% -
  Horiz. % 111.56% 335.42% 133.22% 91.45% 77.52% 551.22% 100.00%
NP 3,203 389 1,399 1,750 2,281 62 850 142.35%
  QoQ % 723.39% -72.19% -20.06% -23.28% 3,579.03% -92.71% -
  Horiz. % 376.82% 45.76% 164.59% 205.88% 268.35% 7.29% 100.00%
NP to SH 1,167 268 1,792 1,599 1,573 753 132 328.13%
  QoQ % 335.45% -85.04% 12.07% 1.65% 108.90% 470.45% -
  Horiz. % 884.09% 203.03% 1,357.58% 1,211.36% 1,191.67% 570.45% 100.00%
Tax Rate 29.96 % 91.37 % 53.90 % 39.09 % 29.45 % 99.09 % 59.10 % -36.45%
  QoQ % -67.21% 69.52% 37.89% 32.73% -70.28% 67.66% -
  Horiz. % 50.69% 154.60% 91.20% 66.14% 49.83% 167.66% 100.00%
Total Cost 267,615 326,194 195,812 254,486 271,396 326,796 366,199 -18.88%
  QoQ % -17.96% 66.59% -23.06% -6.23% -16.95% -10.76% -
  Horiz. % 73.08% 89.08% 53.47% 69.49% 74.11% 89.24% 100.00%
Net Worth 176,281 153,333 147,364 141,479 137,100 124,905 128,820 23.28%
  QoQ % 14.97% 4.05% 4.16% 3.19% 9.76% -3.04% -
  Horiz. % 136.84% 119.03% 114.40% 109.83% 106.43% 96.96% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 2,299 - - - 2,498 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.07% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 858.21 % - % - % - % 331.75 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 258.69% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 176,281 153,333 147,364 141,479 137,100 124,905 128,820 23.28%
  QoQ % 14.97% 4.05% 4.16% 3.19% 9.76% -3.04% -
  Horiz. % 136.84% 119.03% 114.40% 109.83% 106.43% 96.96% 100.00%
NOSH 162,083 153,333 135,757 127,920 124,841 124,905 120,000 22.21%
  QoQ % 5.71% 12.95% 6.13% 2.47% -0.05% 4.09% -
  Horiz. % 135.07% 127.78% 113.13% 106.60% 104.03% 104.09% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.18 % 0.12 % 0.71 % 0.68 % 0.83 % 0.02 % 0.23 % 197.76%
  QoQ % 883.33% -83.10% 4.41% -18.07% 4,050.00% -91.30% -
  Horiz. % 513.04% 52.17% 308.70% 295.65% 360.87% 8.70% 100.00%
ROE 0.66 % 0.17 % 1.22 % 1.13 % 1.15 % 0.60 % 0.10 % 252.26%
  QoQ % 288.24% -86.07% 7.96% -1.74% 91.67% 500.00% -
  Horiz. % 660.00% 170.00% 1,220.00% 1,130.00% 1,150.00% 600.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 167.09 212.99 145.27 200.31 219.22 261.68 305.87 -33.20%
  QoQ % -21.55% 46.62% -27.48% -8.63% -16.23% -14.45% -
  Horiz. % 54.63% 69.63% 47.49% 65.49% 71.67% 85.55% 100.00%
EPS 0.72 0.17 1.32 1.25 1.26 0.61 0.11 250.31%
  QoQ % 323.53% -87.12% 5.60% -0.79% 106.56% 454.55% -
  Horiz. % 654.55% 154.55% 1,200.00% 1,136.36% 1,145.45% 554.55% 100.00%
DPS 0.00 1.50 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% 75.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0876 1.0000 1.0855 1.1060 1.0982 1.0000 1.0735 0.87%
  QoQ % 8.76% -7.88% -1.85% 0.71% 9.82% -6.85% -
  Horiz. % 101.31% 93.15% 101.12% 103.03% 102.30% 93.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 31.70 38.23 23.08 29.99 32.04 38.26 42.97 -18.37%
  QoQ % -17.08% 65.64% -23.04% -6.40% -16.26% -10.96% -
  Horiz. % 73.77% 88.97% 53.71% 69.79% 74.56% 89.04% 100.00%
EPS 0.14 0.03 0.21 0.19 0.18 0.09 0.02 266.36%
  QoQ % 366.67% -85.71% 10.53% 5.56% 100.00% 350.00% -
  Horiz. % 700.00% 150.00% 1,050.00% 950.00% 900.00% 450.00% 100.00%
DPS 0.00 0.27 0.00 0.00 0.00 0.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.10% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2063 0.1795 0.1725 0.1656 0.1605 0.1462 0.1508 23.26%
  QoQ % 14.93% 4.06% 4.17% 3.18% 9.78% -3.05% -
  Horiz. % 136.80% 119.03% 114.39% 109.81% 106.43% 96.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.7150 0.7200 0.8000 0.6850 0.6350 0.8100 0.8300 -
P/RPS 0.43 0.34 0.55 0.34 0.29 0.31 0.27 36.41%
  QoQ % 26.47% -38.18% 61.76% 17.24% -6.45% 14.81% -
  Horiz. % 159.26% 125.93% 203.70% 125.93% 107.41% 114.81% 100.00%
P/EPS 99.31 411.94 60.61 54.80 50.40 134.36 754.55 -74.16%
  QoQ % -75.89% 579.66% 10.60% 8.73% -62.49% -82.19% -
  Horiz. % 13.16% 54.59% 8.03% 7.26% 6.68% 17.81% 100.00%
EY 1.01 0.24 1.65 1.82 1.98 0.74 0.13 292.76%
  QoQ % 320.83% -85.45% -9.34% -8.08% 167.57% 469.23% -
  Horiz. % 776.92% 184.62% 1,269.23% 1,400.00% 1,523.08% 569.23% 100.00%
DY 0.00 2.08 0.00 0.00 0.00 2.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.66 0.72 0.74 0.62 0.58 0.81 0.77 -9.77%
  QoQ % -8.33% -2.70% 19.35% 6.90% -28.40% 5.19% -
  Horiz. % 85.71% 93.51% 96.10% 80.52% 75.32% 105.19% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 20/11/13 26/08/13 27/05/13 28/02/13 21/11/12 -
Price 0.6650 0.7000 0.7900 0.7000 0.7750 0.5900 0.8500 -
P/RPS 0.40 0.33 0.54 0.35 0.35 0.23 0.28 26.87%
  QoQ % 21.21% -38.89% 54.29% 0.00% 52.17% -17.86% -
  Horiz. % 142.86% 117.86% 192.86% 125.00% 125.00% 82.14% 100.00%
P/EPS 92.36 400.50 59.85 56.00 61.51 97.87 772.73 -75.77%
  QoQ % -76.94% 569.17% 6.87% -8.96% -37.15% -87.33% -
  Horiz. % 11.95% 51.83% 7.75% 7.25% 7.96% 12.67% 100.00%
EY 1.08 0.25 1.67 1.79 1.63 1.02 0.13 310.72%
  QoQ % 332.00% -85.03% -6.70% 9.82% 59.80% 684.62% -
  Horiz. % 830.77% 192.31% 1,284.62% 1,376.92% 1,253.85% 784.62% 100.00%
DY 0.00 2.14 0.00 0.00 0.00 3.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.13% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.61 0.70 0.73 0.63 0.71 0.59 0.79 -15.85%
  QoQ % -12.86% -4.11% 15.87% -11.27% 20.34% -25.32% -
  Horiz. % 77.22% 88.61% 92.41% 79.75% 89.87% 74.68% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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