Highlights

[BPURI] QoQ Quarter Result on 2012-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -93.81%    YoY -     -91.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 256,236 273,677 326,858 367,049 284,273 301,882 289,723 -7.87%
  QoQ % -6.37% -16.27% -10.95% 29.12% -5.83% 4.20% -
  Horiz. % 88.44% 94.46% 112.82% 126.69% 98.12% 104.20% 100.00%
PBT 2,873 3,233 6,831 2,078 3,678 3,817 12,612 -62.73%
  QoQ % -11.14% -52.67% 228.73% -43.50% -3.64% -69.74% -
  Horiz. % 22.78% 25.63% 54.16% 16.48% 29.16% 30.26% 100.00%
Tax -1,123 -952 -6,769 -1,228 -1,038 -1,524 -14,165 -81.57%
  QoQ % -17.96% 85.94% -451.22% -18.30% 31.89% 89.24% -
  Horiz. % 7.93% 6.72% 47.79% 8.67% 7.33% 10.76% 100.00%
NP 1,750 2,281 62 850 2,640 2,293 -1,553 -
  QoQ % -23.28% 3,579.03% -92.71% -67.80% 15.13% 247.65% -
  Horiz. % -112.69% -146.88% -3.99% -54.73% -169.99% -147.65% 100.00%
NP to SH 1,599 1,573 753 132 2,134 2,091 -1,577 -
  QoQ % 1.65% 108.90% 470.45% -93.81% 2.06% 232.59% -
  Horiz. % -101.40% -99.75% -47.75% -8.37% -135.32% -132.59% 100.00%
Tax Rate 39.09 % 29.45 % 99.09 % 59.10 % 28.22 % 39.93 % 112.31 % -50.55%
  QoQ % 32.73% -70.28% 67.66% 109.43% -29.33% -64.45% -
  Horiz. % 34.81% 26.22% 88.23% 52.62% 25.13% 35.55% 100.00%
Total Cost 254,486 271,396 326,796 366,199 281,633 299,589 291,276 -8.62%
  QoQ % -6.23% -16.95% -10.76% 30.03% -5.99% 2.85% -
  Horiz. % 87.37% 93.17% 112.19% 125.72% 96.69% 102.85% 100.00%
Net Worth 141,479 137,100 124,905 128,820 134,441 132,611 123,780 9.33%
  QoQ % 3.19% 9.76% -3.04% -4.18% 1.38% 7.13% -
  Horiz. % 114.30% 110.76% 100.91% 104.07% 108.61% 107.13% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,498 - - - 2,336 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 141,479 137,100 124,905 128,820 134,441 132,611 123,780 9.33%
  QoQ % 3.19% 9.76% -3.04% -4.18% 1.38% 7.13% -
  Horiz. % 114.30% 110.76% 100.91% 104.07% 108.61% 107.13% 100.00%
NOSH 127,920 124,841 124,905 120,000 123,352 123,727 116,818 6.25%
  QoQ % 2.47% -0.05% 4.09% -2.72% -0.30% 5.91% -
  Horiz. % 109.50% 106.87% 106.92% 102.72% 105.59% 105.91% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.68 % 0.83 % 0.02 % 0.23 % 0.93 % 0.76 % -0.54 % -
  QoQ % -18.07% 4,050.00% -91.30% -75.27% 22.37% 240.74% -
  Horiz. % -125.93% -153.70% -3.70% -42.59% -172.22% -140.74% 100.00%
ROE 1.13 % 1.15 % 0.60 % 0.10 % 1.59 % 1.58 % -1.27 % -
  QoQ % -1.74% 91.67% 500.00% -93.71% 0.63% 224.41% -
  Horiz. % -88.98% -90.55% -47.24% -7.87% -125.20% -124.41% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 200.31 219.22 261.68 305.87 230.46 243.99 248.01 -13.28%
  QoQ % -8.63% -16.23% -14.45% 32.72% -5.55% -1.62% -
  Horiz. % 80.77% 88.39% 105.51% 123.33% 92.92% 98.38% 100.00%
EPS 1.25 1.26 0.61 0.11 1.73 1.69 -1.42 -
  QoQ % -0.79% 106.56% 454.55% -93.64% 2.37% 219.01% -
  Horiz. % -88.03% -88.73% -42.96% -7.75% -121.83% -119.01% 100.00%
DPS 0.00 0.00 2.00 0.00 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% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1060 1.0982 1.0000 1.0735 1.0899 1.0718 1.0596 2.90%
  QoQ % 0.71% 9.82% -6.85% -1.50% 1.69% 1.15% -
  Horiz. % 104.38% 103.64% 94.38% 101.31% 102.86% 101.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,387
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.99 32.03 38.26 42.96 33.27 35.33 33.91 -7.87%
  QoQ % -6.37% -16.28% -10.94% 29.13% -5.83% 4.19% -
  Horiz. % 88.44% 94.46% 112.83% 126.69% 98.11% 104.19% 100.00%
EPS 0.19 0.18 0.09 0.02 0.25 0.24 -0.18 -
  QoQ % 5.56% 100.00% 350.00% -92.00% 4.17% 233.33% -
  Horiz. % -105.56% -100.00% -50.00% -11.11% -138.89% -133.33% 100.00%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.27 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.41% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1656 0.1605 0.1462 0.1508 0.1574 0.1552 0.1449 9.32%
  QoQ % 3.18% 9.78% -3.05% -4.19% 1.42% 7.11% -
  Horiz. % 114.29% 110.77% 100.90% 104.07% 108.63% 107.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.6850 0.6350 0.8100 0.8300 0.8700 0.9000 0.8800 -
P/RPS 0.34 0.29 0.31 0.27 0.38 0.37 0.35 -1.92%
  QoQ % 17.24% -6.45% 14.81% -28.95% 2.70% 5.71% -
  Horiz. % 97.14% 82.86% 88.57% 77.14% 108.57% 105.71% 100.00%
P/EPS 54.80 50.40 134.36 754.55 50.29 53.25 -65.19 -
  QoQ % 8.73% -62.49% -82.19% 1,400.40% -5.56% 181.68% -
  Horiz. % -84.06% -77.31% -206.11% -1,157.46% -77.14% -81.68% 100.00%
EY 1.82 1.98 0.74 0.13 1.99 1.88 -1.53 -
  QoQ % -8.08% 167.57% 469.23% -93.47% 5.85% 222.88% -
  Horiz. % -118.95% -129.41% -48.37% -8.50% -130.07% -122.88% 100.00%
DY 0.00 0.00 2.47 0.00 0.00 0.00 2.27 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.81% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.58 0.81 0.77 0.80 0.84 0.83 -17.69%
  QoQ % 6.90% -28.40% 5.19% -3.75% -4.76% 1.20% -
  Horiz. % 74.70% 69.88% 97.59% 92.77% 96.39% 101.20% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 28/02/13 21/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.7000 0.7750 0.5900 0.8500 0.8300 0.8700 0.9400 -
P/RPS 0.35 0.35 0.23 0.28 0.36 0.36 0.38 -5.34%
  QoQ % 0.00% 52.17% -17.86% -22.22% 0.00% -5.26% -
  Horiz. % 92.11% 92.11% 60.53% 73.68% 94.74% 94.74% 100.00%
P/EPS 56.00 61.51 97.87 772.73 47.98 51.48 -69.63 -
  QoQ % -8.96% -37.15% -87.33% 1,510.53% -6.80% 173.93% -
  Horiz. % -80.43% -88.34% -140.56% -1,109.77% -68.91% -73.93% 100.00%
EY 1.79 1.63 1.02 0.13 2.08 1.94 -1.44 -
  QoQ % 9.82% 59.80% 684.62% -93.75% 7.22% 234.72% -
  Horiz. % -124.31% -113.19% -70.83% -9.03% -144.44% -134.72% 100.00%
DY 0.00 0.00 3.39 0.00 0.00 0.00 2.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 159.15% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.71 0.59 0.79 0.76 0.81 0.89 -20.59%
  QoQ % -11.27% 20.34% -25.32% 3.95% -6.17% -8.99% -
  Horiz. % 70.79% 79.78% 66.29% 88.76% 85.39% 91.01% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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