Highlights

[BPURI] QoQ Quarter Result on 2013-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     12.07%    YoY -     1,257.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 272,606 270,818 326,583 197,211 256,236 273,677 326,858 -11.43%
  QoQ % 0.66% -17.08% 65.60% -23.04% -6.37% -16.27% -
  Horiz. % 83.40% 82.85% 99.92% 60.34% 78.39% 83.73% 100.00%
PBT 1,953 4,573 4,508 3,035 2,873 3,233 6,831 -56.70%
  QoQ % -57.29% 1.44% 48.53% 5.64% -11.14% -52.67% -
  Horiz. % 28.59% 66.94% 65.99% 44.43% 42.06% 47.33% 100.00%
Tax -558 -1,370 -4,119 -1,636 -1,123 -952 -6,769 -81.15%
  QoQ % 59.27% 66.74% -151.77% -45.68% -17.96% 85.94% -
  Horiz. % 8.24% 20.24% 60.85% 24.17% 16.59% 14.06% 100.00%
NP 1,395 3,203 389 1,399 1,750 2,281 62 701.55%
  QoQ % -56.45% 723.39% -72.19% -20.06% -23.28% 3,579.03% -
  Horiz. % 2,250.00% 5,166.13% 627.42% 2,256.45% 2,822.58% 3,679.03% 100.00%
NP to SH 2,125 1,167 268 1,792 1,599 1,573 753 100.08%
  QoQ % 82.09% 335.45% -85.04% 12.07% 1.65% 108.90% -
  Horiz. % 282.20% 154.98% 35.59% 237.98% 212.35% 208.90% 100.00%
Tax Rate 28.57 % 29.96 % 91.37 % 53.90 % 39.09 % 29.45 % 99.09 % -56.46%
  QoQ % -4.64% -67.21% 69.52% 37.89% 32.73% -70.28% -
  Horiz. % 28.83% 30.24% 92.21% 54.39% 39.45% 29.72% 100.00%
Total Cost 271,211 267,615 326,194 195,812 254,486 271,396 326,796 -11.72%
  QoQ % 1.34% -17.96% 66.59% -23.06% -6.23% -16.95% -
  Horiz. % 82.99% 81.89% 99.82% 59.92% 77.87% 83.05% 100.00%
Net Worth 188,762 176,281 153,333 147,364 141,479 137,100 124,905 31.79%
  QoQ % 7.08% 14.97% 4.05% 4.16% 3.19% 9.76% -
  Horiz. % 151.12% 141.13% 122.76% 117.98% 113.27% 109.76% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,299 - - - 2,498 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 258.69% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 188,762 176,281 153,333 147,364 141,479 137,100 124,905 31.79%
  QoQ % 7.08% 14.97% 4.05% 4.16% 3.19% 9.76% -
  Horiz. % 151.12% 141.13% 122.76% 117.98% 113.27% 109.76% 100.00%
NOSH 172,764 162,083 153,333 135,757 127,920 124,841 124,905 24.21%
  QoQ % 6.59% 5.71% 12.95% 6.13% 2.47% -0.05% -
  Horiz. % 138.32% 129.76% 122.76% 108.69% 102.41% 99.95% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.51 % 1.18 % 0.12 % 0.71 % 0.68 % 0.83 % 0.02 % 771.50%
  QoQ % -56.78% 883.33% -83.10% 4.41% -18.07% 4,050.00% -
  Horiz. % 2,550.00% 5,900.00% 600.00% 3,550.00% 3,400.00% 4,150.00% 100.00%
ROE 1.13 % 0.66 % 0.17 % 1.22 % 1.13 % 1.15 % 0.60 % 52.68%
  QoQ % 71.21% 288.24% -86.07% 7.96% -1.74% 91.67% -
  Horiz. % 188.33% 110.00% 28.33% 203.33% 188.33% 191.67% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 157.79 167.09 212.99 145.27 200.31 219.22 261.68 -28.69%
  QoQ % -5.57% -21.55% 46.62% -27.48% -8.63% -16.23% -
  Horiz. % 60.30% 63.85% 81.39% 55.51% 76.55% 83.77% 100.00%
EPS 1.23 0.72 0.17 1.32 1.25 1.26 0.61 59.81%
  QoQ % 70.83% 323.53% -87.12% 5.60% -0.79% 106.56% -
  Horiz. % 201.64% 118.03% 27.87% 216.39% 204.92% 206.56% 100.00%
DPS 0.00 0.00 1.50 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% 75.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0926 1.0876 1.0000 1.0855 1.1060 1.0982 1.0000 6.10%
  QoQ % 0.46% 8.76% -7.88% -1.85% 0.71% 9.82% -
  Horiz. % 109.26% 108.76% 100.00% 108.55% 110.60% 109.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.91 31.70 38.23 23.08 29.99 32.04 38.26 -11.43%
  QoQ % 0.66% -17.08% 65.64% -23.04% -6.40% -16.26% -
  Horiz. % 83.40% 82.85% 99.92% 60.32% 78.38% 83.74% 100.00%
EPS 0.25 0.14 0.03 0.21 0.19 0.18 0.09 97.98%
  QoQ % 78.57% 366.67% -85.71% 10.53% 5.56% 100.00% -
  Horiz. % 277.78% 155.56% 33.33% 233.33% 211.11% 200.00% 100.00%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.10% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2210 0.2063 0.1795 0.1725 0.1656 0.1605 0.1462 31.81%
  QoQ % 7.13% 14.93% 4.06% 4.17% 3.18% 9.78% -
  Horiz. % 151.16% 141.11% 122.78% 117.99% 113.27% 109.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.6700 0.7150 0.7200 0.8000 0.6850 0.6350 0.8100 -
P/RPS 0.42 0.43 0.34 0.55 0.34 0.29 0.31 22.51%
  QoQ % -2.33% 26.47% -38.18% 61.76% 17.24% -6.45% -
  Horiz. % 135.48% 138.71% 109.68% 177.42% 109.68% 93.55% 100.00%
P/EPS 54.47 99.31 411.94 60.61 54.80 50.40 134.36 -45.31%
  QoQ % -45.15% -75.89% 579.66% 10.60% 8.73% -62.49% -
  Horiz. % 40.54% 73.91% 306.59% 45.11% 40.79% 37.51% 100.00%
EY 1.84 1.01 0.24 1.65 1.82 1.98 0.74 83.84%
  QoQ % 82.18% 320.83% -85.45% -9.34% -8.08% 167.57% -
  Horiz. % 248.65% 136.49% 32.43% 222.97% 245.95% 267.57% 100.00%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.66 0.72 0.74 0.62 0.58 0.81 -17.27%
  QoQ % -7.58% -8.33% -2.70% 19.35% 6.90% -28.40% -
  Horiz. % 75.31% 81.48% 88.89% 91.36% 76.54% 71.60% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 20/11/13 26/08/13 27/05/13 28/02/13 -
Price 0.6650 0.6650 0.7000 0.7900 0.7000 0.7750 0.5900 -
P/RPS 0.42 0.40 0.33 0.54 0.35 0.35 0.23 49.56%
  QoQ % 5.00% 21.21% -38.89% 54.29% 0.00% 52.17% -
  Horiz. % 182.61% 173.91% 143.48% 234.78% 152.17% 152.17% 100.00%
P/EPS 54.07 92.36 400.50 59.85 56.00 61.51 97.87 -32.74%
  QoQ % -41.46% -76.94% 569.17% 6.87% -8.96% -37.15% -
  Horiz. % 55.25% 94.37% 409.22% 61.15% 57.22% 62.85% 100.00%
EY 1.85 1.08 0.25 1.67 1.79 1.63 1.02 48.89%
  QoQ % 71.30% 332.00% -85.03% -6.70% 9.82% 59.80% -
  Horiz. % 181.37% 105.88% 24.51% 163.73% 175.49% 159.80% 100.00%
DY 0.00 0.00 2.14 0.00 0.00 0.00 3.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 63.13% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.61 0.70 0.73 0.63 0.71 0.59 2.25%
  QoQ % 0.00% -12.86% -4.11% 15.87% -11.27% 20.34% -
  Horiz. % 103.39% 103.39% 118.64% 123.73% 106.78% 120.34% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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