Highlights

[BPURI] QoQ Quarter Result on 2014-06-30 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     82.09%    YoY -     32.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 338,413 206,807 303,247 272,606 270,818 326,583 197,211 43.38%
  QoQ % 63.64% -31.80% 11.24% 0.66% -17.08% 65.60% -
  Horiz. % 171.60% 104.87% 153.77% 138.23% 137.32% 165.60% 100.00%
PBT 3,097 49,168 2,582 1,953 4,573 4,508 3,035 1.36%
  QoQ % -93.70% 1,804.26% 32.21% -57.29% 1.44% 48.53% -
  Horiz. % 102.04% 1,620.03% 85.07% 64.35% 150.68% 148.53% 100.00%
Tax -652 -7,256 -1,614 -558 -1,370 -4,119 -1,636 -45.87%
  QoQ % 91.01% -349.57% -189.25% 59.27% 66.74% -151.77% -
  Horiz. % 39.85% 443.52% 98.66% 34.11% 83.74% 251.77% 100.00%
NP 2,445 41,912 968 1,395 3,203 389 1,399 45.14%
  QoQ % -94.17% 4,229.75% -30.61% -56.45% 723.39% -72.19% -
  Horiz. % 174.77% 2,995.85% 69.19% 99.71% 228.95% 27.81% 100.00%
NP to SH 1,239 1,570 1,611 2,125 1,167 268 1,792 -21.83%
  QoQ % -21.08% -2.55% -24.19% 82.09% 335.45% -85.04% -
  Horiz. % 69.14% 87.61% 89.90% 118.58% 65.12% 14.96% 100.00%
Tax Rate 21.05 % 14.76 % 62.51 % 28.57 % 29.96 % 91.37 % 53.90 % -46.60%
  QoQ % 42.62% -76.39% 118.80% -4.64% -67.21% 69.52% -
  Horiz. % 39.05% 27.38% 115.97% 53.01% 55.58% 169.52% 100.00%
Total Cost 335,968 164,895 302,279 271,211 267,615 326,194 195,812 43.37%
  QoQ % 103.75% -45.45% 11.46% 1.34% -17.96% 66.59% -
  Horiz. % 171.58% 84.21% 154.37% 138.51% 136.67% 166.59% 100.00%
Net Worth 195,533 178,550 192,310 188,762 176,281 153,333 147,364 20.77%
  QoQ % 9.51% -7.16% 1.88% 7.08% 14.97% 4.05% -
  Horiz. % 132.69% 121.16% 130.50% 128.09% 119.62% 104.05% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 3,571 - - - 2,299 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 155.26% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 227.45 % - % - % - % 858.21 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 26.50% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 195,533 178,550 192,310 188,762 176,281 153,333 147,364 20.77%
  QoQ % 9.51% -7.16% 1.88% 7.08% 14.97% 4.05% -
  Horiz. % 132.69% 121.16% 130.50% 128.09% 119.62% 104.05% 100.00%
NOSH 190,615 178,550 177,032 172,764 162,083 153,333 135,757 25.42%
  QoQ % 6.76% 0.86% 2.47% 6.59% 5.71% 12.95% -
  Horiz. % 140.41% 131.52% 130.40% 127.26% 119.39% 112.95% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.72 % 20.27 % 0.32 % 0.51 % 1.18 % 0.12 % 0.71 % 0.94%
  QoQ % -96.45% 6,234.38% -37.25% -56.78% 883.33% -83.10% -
  Horiz. % 101.41% 2,854.93% 45.07% 71.83% 166.20% 16.90% 100.00%
ROE 0.63 % 0.88 % 0.84 % 1.13 % 0.66 % 0.17 % 1.22 % -35.66%
  QoQ % -28.41% 4.76% -25.66% 71.21% 288.24% -86.07% -
  Horiz. % 51.64% 72.13% 68.85% 92.62% 54.10% 13.93% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 177.54 115.83 171.29 157.79 167.09 212.99 145.27 14.32%
  QoQ % 53.28% -32.38% 8.56% -5.57% -21.55% 46.62% -
  Horiz. % 122.21% 79.73% 117.91% 108.62% 115.02% 146.62% 100.00%
EPS 0.65 0.88 0.91 1.23 0.72 0.17 1.32 -37.67%
  QoQ % -26.14% -3.30% -26.02% 70.83% 323.53% -87.12% -
  Horiz. % 49.24% 66.67% 68.94% 93.18% 54.55% 12.88% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0258 1.0000 1.0863 1.0926 1.0876 1.0000 1.0855 -3.70%
  QoQ % 2.58% -7.94% -0.58% 0.46% 8.76% -7.88% -
  Horiz. % 94.50% 92.12% 100.07% 100.65% 100.19% 92.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 39.61 24.21 35.50 31.91 31.70 38.23 23.08 43.39%
  QoQ % 63.61% -31.80% 11.25% 0.66% -17.08% 65.64% -
  Horiz. % 171.62% 104.90% 153.81% 138.26% 137.35% 165.64% 100.00%
EPS 0.15 0.18 0.19 0.25 0.14 0.03 0.21 -20.11%
  QoQ % -16.67% -5.26% -24.00% 78.57% 366.67% -85.71% -
  Horiz. % 71.43% 85.71% 90.48% 119.05% 66.67% 14.29% 100.00%
DPS 0.00 0.42 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% 155.56% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2289 0.2090 0.2251 0.2210 0.2063 0.1795 0.1725 20.78%
  QoQ % 9.52% -7.15% 1.86% 7.13% 14.93% 4.06% -
  Horiz. % 132.70% 121.16% 130.49% 128.12% 119.59% 104.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.5550 0.5400 0.6750 0.6700 0.7150 0.7200 0.8000 -
P/RPS 0.31 0.47 0.39 0.42 0.43 0.34 0.55 -31.79%
  QoQ % -34.04% 20.51% -7.14% -2.33% 26.47% -38.18% -
  Horiz. % 56.36% 85.45% 70.91% 76.36% 78.18% 61.82% 100.00%
P/EPS 85.38 61.41 74.18 54.47 99.31 411.94 60.61 25.69%
  QoQ % 39.03% -17.21% 36.19% -45.15% -75.89% 579.66% -
  Horiz. % 140.87% 101.32% 122.39% 89.87% 163.85% 679.66% 100.00%
EY 1.17 1.63 1.35 1.84 1.01 0.24 1.65 -20.50%
  QoQ % -28.22% 20.74% -26.63% 82.18% 320.83% -85.45% -
  Horiz. % 70.91% 98.79% 81.82% 111.52% 61.21% 14.55% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 2.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 177.88% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.54 0.54 0.62 0.61 0.66 0.72 0.74 -18.96%
  QoQ % 0.00% -12.90% 1.64% -7.58% -8.33% -2.70% -
  Horiz. % 72.97% 72.97% 83.78% 82.43% 89.19% 97.30% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 26/11/14 26/08/14 28/05/14 28/02/14 20/11/13 -
Price 0.5450 0.5600 0.6100 0.6650 0.6650 0.7000 0.7900 -
P/RPS 0.31 0.48 0.36 0.42 0.40 0.33 0.54 -30.95%
  QoQ % -35.42% 33.33% -14.29% 5.00% 21.21% -38.89% -
  Horiz. % 57.41% 88.89% 66.67% 77.78% 74.07% 61.11% 100.00%
P/EPS 83.85 63.69 67.03 54.07 92.36 400.50 59.85 25.23%
  QoQ % 31.65% -4.98% 23.97% -41.46% -76.94% 569.17% -
  Horiz. % 140.10% 106.42% 112.00% 90.34% 154.32% 669.17% 100.00%
EY 1.19 1.57 1.49 1.85 1.08 0.25 1.67 -20.24%
  QoQ % -24.20% 5.37% -19.46% 71.30% 332.00% -85.03% -
  Horiz. % 71.26% 94.01% 89.22% 110.78% 64.67% 14.97% 100.00%
DY 0.00 3.57 0.00 0.00 0.00 2.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.82% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.53 0.56 0.56 0.61 0.61 0.70 0.73 -19.24%
  QoQ % -5.36% 0.00% -8.20% 0.00% -12.86% -4.11% -
  Horiz. % 72.60% 76.71% 76.71% 83.56% 83.56% 95.89% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS