Highlights

[BPURI] QoQ Quarter Result on 2010-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 18-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     4.65%    YoY -     81.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 301,305 289,305 369,747 294,764 267,714 298,421 250,723 13.07%
  QoQ % 4.15% -21.76% 25.44% 10.10% -10.29% 19.02% -
  Horiz. % 120.17% 115.39% 147.47% 117.57% 106.78% 119.02% 100.00%
PBT 4,437 2,960 2,911 4,247 4,376 2,602 4,512 -1.11%
  QoQ % 49.90% 1.68% -31.46% -2.95% 68.18% -42.33% -
  Horiz. % 98.34% 65.60% 64.52% 94.13% 96.99% 57.67% 100.00%
Tax -316 -418 -382 -935 -822 -634 -2,542 -75.19%
  QoQ % 24.40% -9.42% 59.14% -13.75% -29.65% 75.06% -
  Horiz. % 12.43% 16.44% 15.03% 36.78% 32.34% 24.94% 100.00%
NP 4,121 2,542 2,529 3,312 3,554 1,968 1,970 63.79%
  QoQ % 62.12% 0.51% -23.64% -6.81% 80.59% -0.10% -
  Horiz. % 209.19% 129.04% 128.38% 168.12% 180.41% 99.90% 100.00%
NP to SH 3,849 2,102 2,472 3,285 3,139 1,707 2,003 54.75%
  QoQ % 83.11% -14.97% -24.75% 4.65% 83.89% -14.78% -
  Horiz. % 192.16% 104.94% 123.41% 164.00% 156.71% 85.22% 100.00%
Tax Rate 7.12 % 14.12 % 13.12 % 22.02 % 18.78 % 24.37 % 56.34 % -74.91%
  QoQ % -49.58% 7.62% -40.42% 17.25% -22.94% -56.74% -
  Horiz. % 12.64% 25.06% 23.29% 39.08% 33.33% 43.26% 100.00%
Total Cost 297,184 286,763 367,218 291,452 264,160 296,453 248,753 12.63%
  QoQ % 3.63% -21.91% 26.00% 10.33% -10.89% 19.18% -
  Horiz. % 119.47% 115.28% 147.62% 117.17% 106.19% 119.18% 100.00%
Net Worth 115,005 110,813 106,321 105,288 101,697 99,526 99,610 10.08%
  QoQ % 3.78% 4.22% 0.98% 3.53% 2.18% -0.08% -
  Horiz. % 115.45% 111.25% 106.74% 105.70% 102.10% 99.92% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,126 2,105 - - 2,075 -
  QoQ % 0.00% 0.00% 0.98% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.45% 101.45% 0.00% 0.00% 100.00%
Div Payout % - % - % 86.02 % 64.10 % - % - % 103.63 % -
  QoQ % 0.00% 0.00% 34.20% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.01% 61.85% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 115,005 110,813 106,321 105,288 101,697 99,526 99,610 10.08%
  QoQ % 3.78% 4.22% 0.98% 3.53% 2.18% -0.08% -
  Horiz. % 115.45% 111.25% 106.74% 105.70% 102.10% 99.92% 100.00%
NOSH 108,117 107,794 106,321 105,288 104,983 104,085 103,782 2.77%
  QoQ % 0.30% 1.39% 0.98% 0.29% 0.86% 0.29% -
  Horiz. % 104.18% 103.87% 102.45% 101.45% 101.16% 100.29% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.37 % 0.88 % 0.68 % 1.12 % 1.33 % 0.66 % 0.79 % 44.49%
  QoQ % 55.68% 29.41% -39.29% -15.79% 101.52% -16.46% -
  Horiz. % 173.42% 111.39% 86.08% 141.77% 168.35% 83.54% 100.00%
ROE 3.35 % 1.90 % 2.33 % 3.12 % 3.09 % 1.72 % 2.01 % 40.70%
  QoQ % 76.32% -18.45% -25.32% 0.97% 79.65% -14.43% -
  Horiz. % 166.67% 94.53% 115.92% 155.22% 153.73% 85.57% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 278.68 268.38 347.76 279.96 255.01 286.71 241.59 10.02%
  QoQ % 3.84% -22.83% 24.22% 9.78% -11.06% 18.68% -
  Horiz. % 115.35% 111.09% 143.95% 115.88% 105.55% 118.68% 100.00%
EPS 3.56 1.95 2.30 3.12 2.99 1.64 1.93 50.57%
  QoQ % 82.56% -15.22% -26.28% 4.35% 82.32% -15.03% -
  Horiz. % 184.46% 101.04% 119.17% 161.66% 154.92% 84.97% 100.00%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 1.0637 1.0280 1.0000 1.0000 0.9687 0.9562 0.9598 7.11%
  QoQ % 3.47% 2.80% 0.00% 3.23% 1.31% -0.38% -
  Horiz. % 110.83% 107.11% 104.19% 104.19% 100.93% 99.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,387
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.27 33.86 43.28 34.50 31.33 34.93 29.35 13.07%
  QoQ % 4.16% -21.77% 25.45% 10.12% -10.31% 19.01% -
  Horiz. % 120.17% 115.37% 147.46% 117.55% 106.75% 119.01% 100.00%
EPS 0.45 0.25 0.29 0.38 0.37 0.20 0.23 56.62%
  QoQ % 80.00% -13.79% -23.68% 2.70% 85.00% -13.04% -
  Horiz. % 195.65% 108.70% 126.09% 165.22% 160.87% 86.96% 100.00%
DPS 0.00 0.00 0.25 0.25 0.00 0.00 0.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.17% 104.17% 0.00% 0.00% 100.00%
NAPS 0.1346 0.1297 0.1244 0.1232 0.1190 0.1165 0.1166 10.07%
  QoQ % 3.78% 4.26% 0.97% 3.53% 2.15% -0.09% -
  Horiz. % 115.44% 111.24% 106.69% 105.66% 102.06% 99.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.2000 1.3000 1.4000 1.2600 1.0300 1.1600 0.8600 -
P/RPS 0.43 0.48 0.40 0.45 0.40 0.40 0.36 12.61%
  QoQ % -10.42% 20.00% -11.11% 12.50% 0.00% 11.11% -
  Horiz. % 119.44% 133.33% 111.11% 125.00% 111.11% 111.11% 100.00%
P/EPS 33.71 66.67 60.21 40.38 34.45 70.73 44.56 -17.02%
  QoQ % -49.44% 10.73% 49.11% 17.21% -51.29% 58.73% -
  Horiz. % 75.65% 149.62% 135.12% 90.62% 77.31% 158.73% 100.00%
EY 2.97 1.50 1.66 2.48 2.90 1.41 2.24 20.75%
  QoQ % 98.00% -9.64% -33.06% -14.48% 105.67% -37.05% -
  Horiz. % 132.59% 66.96% 74.11% 110.71% 129.46% 62.95% 100.00%
DY 0.00 0.00 1.43 1.59 0.00 0.00 2.33 -
  QoQ % 0.00% 0.00% -10.06% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 61.37% 68.24% 0.00% 0.00% 100.00%
P/NAPS 1.13 1.26 1.40 1.26 1.06 1.21 0.90 16.43%
  QoQ % -10.32% -10.00% 11.11% 18.87% -12.40% 34.44% -
  Horiz. % 125.56% 140.00% 155.56% 140.00% 117.78% 134.44% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 28/02/11 18/11/10 23/08/10 25/05/10 24/02/10 -
Price 1.1200 1.2200 1.3100 1.3000 1.1800 1.0600 0.8500 -
P/RPS 0.40 0.45 0.38 0.46 0.46 0.37 0.35 9.34%
  QoQ % -11.11% 18.42% -17.39% 0.00% 24.32% 5.71% -
  Horiz. % 114.29% 128.57% 108.57% 131.43% 131.43% 105.71% 100.00%
P/EPS 31.46 62.56 56.34 41.67 39.46 64.63 44.04 -20.14%
  QoQ % -49.71% 11.04% 35.21% 5.60% -38.94% 46.75% -
  Horiz. % 71.44% 142.05% 127.93% 94.62% 89.60% 146.75% 100.00%
EY 3.18 1.60 1.77 2.40 2.53 1.55 2.27 25.28%
  QoQ % 98.75% -9.60% -26.25% -5.14% 63.23% -31.72% -
  Horiz. % 140.09% 70.48% 77.97% 105.73% 111.45% 68.28% 100.00%
DY 0.00 0.00 1.53 1.54 0.00 0.00 2.35 -
  QoQ % 0.00% 0.00% -0.65% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.11% 65.53% 0.00% 0.00% 100.00%
P/NAPS 1.05 1.19 1.31 1.30 1.22 1.11 0.89 11.69%
  QoQ % -11.76% -9.16% 0.77% 6.56% 9.91% 24.72% -
  Horiz. % 117.98% 133.71% 147.19% 146.07% 137.08% 124.72% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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