Highlights

[BPURI] QoQ Quarter Result on 2010-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -24.75%    YoY -     23.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 297,730 301,305 289,305 369,747 294,764 267,714 298,421 -0.15%
  QoQ % -1.19% 4.15% -21.76% 25.44% 10.10% -10.29% -
  Horiz. % 99.77% 100.97% 96.95% 123.90% 98.77% 89.71% 100.00%
PBT 5,840 4,437 2,960 2,911 4,247 4,376 2,602 71.34%
  QoQ % 31.62% 49.90% 1.68% -31.46% -2.95% 68.18% -
  Horiz. % 224.44% 170.52% 113.76% 111.88% 163.22% 168.18% 100.00%
Tax -4,192 -316 -418 -382 -935 -822 -634 251.88%
  QoQ % -1,226.58% 24.40% -9.42% 59.14% -13.75% -29.65% -
  Horiz. % 661.20% 49.84% 65.93% 60.25% 147.48% 129.65% 100.00%
NP 1,648 4,121 2,542 2,529 3,312 3,554 1,968 -11.15%
  QoQ % -60.01% 62.12% 0.51% -23.64% -6.81% 80.59% -
  Horiz. % 83.74% 209.40% 129.17% 128.51% 168.29% 180.59% 100.00%
NP to SH 1,623 3,849 2,102 2,472 3,285 3,139 1,707 -3.31%
  QoQ % -57.83% 83.11% -14.97% -24.75% 4.65% 83.89% -
  Horiz. % 95.08% 225.48% 123.14% 144.82% 192.44% 183.89% 100.00%
Tax Rate 71.78 % 7.12 % 14.12 % 13.12 % 22.02 % 18.78 % 24.37 % 105.34%
  QoQ % 908.15% -49.58% 7.62% -40.42% 17.25% -22.94% -
  Horiz. % 294.54% 29.22% 57.94% 53.84% 90.36% 77.06% 100.00%
Total Cost 296,082 297,184 286,763 367,218 291,452 264,160 296,453 -0.08%
  QoQ % -0.37% 3.63% -21.91% 26.00% 10.33% -10.89% -
  Horiz. % 99.87% 100.25% 96.73% 123.87% 98.31% 89.11% 100.00%
Net Worth 118,712 115,005 110,813 106,321 105,288 101,697 99,526 12.46%
  QoQ % 3.22% 3.78% 4.22% 0.98% 3.53% 2.18% -
  Horiz. % 119.28% 115.55% 111.34% 106.83% 105.79% 102.18% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,126 2,105 - - -
  QoQ % 0.00% 0.00% 0.00% 0.98% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.98% 100.00% - -
Div Payout % - % - % - % 86.02 % 64.10 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 34.20% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 134.20% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 118,712 115,005 110,813 106,321 105,288 101,697 99,526 12.46%
  QoQ % 3.22% 3.78% 4.22% 0.98% 3.53% 2.18% -
  Horiz. % 119.28% 115.55% 111.34% 106.83% 105.79% 102.18% 100.00%
NOSH 111,164 108,117 107,794 106,321 105,288 104,983 104,085 4.48%
  QoQ % 2.82% 0.30% 1.39% 0.98% 0.29% 0.86% -
  Horiz. % 106.80% 103.87% 103.56% 102.15% 101.16% 100.86% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.55 % 1.37 % 0.88 % 0.68 % 1.12 % 1.33 % 0.66 % -11.44%
  QoQ % -59.85% 55.68% 29.41% -39.29% -15.79% 101.52% -
  Horiz. % 83.33% 207.58% 133.33% 103.03% 169.70% 201.52% 100.00%
ROE 1.37 % 3.35 % 1.90 % 2.33 % 3.12 % 3.09 % 1.72 % -14.06%
  QoQ % -59.10% 76.32% -18.45% -25.32% 0.97% 79.65% -
  Horiz. % 79.65% 194.77% 110.47% 135.47% 181.40% 179.65% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 267.83 278.68 268.38 347.76 279.96 255.01 286.71 -4.44%
  QoQ % -3.89% 3.84% -22.83% 24.22% 9.78% -11.06% -
  Horiz. % 93.41% 97.20% 93.61% 121.29% 97.65% 88.94% 100.00%
EPS 1.46 3.56 1.95 2.30 3.12 2.99 1.64 -7.45%
  QoQ % -58.99% 82.56% -15.22% -26.28% 4.35% 82.32% -
  Horiz. % 89.02% 217.07% 118.90% 140.24% 190.24% 182.32% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.0679 1.0637 1.0280 1.0000 1.0000 0.9687 0.9562 7.64%
  QoQ % 0.39% 3.47% 2.80% 0.00% 3.23% 1.31% -
  Horiz. % 111.68% 111.24% 107.51% 104.58% 104.58% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.85 35.27 33.87 43.28 34.50 31.34 34.93 -0.15%
  QoQ % -1.19% 4.13% -21.74% 25.45% 10.08% -10.28% -
  Horiz. % 99.77% 100.97% 96.97% 123.90% 98.77% 89.72% 100.00%
EPS 0.19 0.45 0.25 0.29 0.38 0.37 0.20 -3.36%
  QoQ % -57.78% 80.00% -13.79% -23.68% 2.70% 85.00% -
  Horiz. % 95.00% 225.00% 125.00% 145.00% 190.00% 185.00% 100.00%
DPS 0.00 0.00 0.00 0.25 0.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.1390 0.1346 0.1297 0.1245 0.1232 0.1190 0.1165 12.48%
  QoQ % 3.27% 3.78% 4.18% 1.06% 3.53% 2.15% -
  Horiz. % 119.31% 115.54% 111.33% 106.87% 105.75% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.9600 1.2000 1.3000 1.4000 1.2600 1.0300 1.1600 -
P/RPS 0.36 0.43 0.48 0.40 0.45 0.40 0.40 -6.78%
  QoQ % -16.28% -10.42% 20.00% -11.11% 12.50% 0.00% -
  Horiz. % 90.00% 107.50% 120.00% 100.00% 112.50% 100.00% 100.00%
P/EPS 65.75 33.71 66.67 60.21 40.38 34.45 70.73 -4.75%
  QoQ % 95.05% -49.44% 10.73% 49.11% 17.21% -51.29% -
  Horiz. % 92.96% 47.66% 94.26% 85.13% 57.09% 48.71% 100.00%
EY 1.52 2.97 1.50 1.66 2.48 2.90 1.41 5.13%
  QoQ % -48.82% 98.00% -9.64% -33.06% -14.48% 105.67% -
  Horiz. % 107.80% 210.64% 106.38% 117.73% 175.89% 205.67% 100.00%
DY 0.00 0.00 0.00 1.43 1.59 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -10.06% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 89.94% 100.00% - -
P/NAPS 0.90 1.13 1.26 1.40 1.26 1.06 1.21 -17.89%
  QoQ % -20.35% -10.32% -10.00% 11.11% 18.87% -12.40% -
  Horiz. % 74.38% 93.39% 104.13% 115.70% 104.13% 87.60% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 23/05/11 28/02/11 18/11/10 23/08/10 25/05/10 -
Price 0.8700 1.1200 1.2200 1.3100 1.3000 1.1800 1.0600 -
P/RPS 0.32 0.40 0.45 0.38 0.46 0.46 0.37 -9.22%
  QoQ % -20.00% -11.11% 18.42% -17.39% 0.00% 24.32% -
  Horiz. % 86.49% 108.11% 121.62% 102.70% 124.32% 124.32% 100.00%
P/EPS 59.59 31.46 62.56 56.34 41.67 39.46 64.63 -5.26%
  QoQ % 89.42% -49.71% 11.04% 35.21% 5.60% -38.94% -
  Horiz. % 92.20% 48.68% 96.80% 87.17% 64.47% 61.06% 100.00%
EY 1.68 3.18 1.60 1.77 2.40 2.53 1.55 5.51%
  QoQ % -47.17% 98.75% -9.60% -26.25% -5.14% 63.23% -
  Horiz. % 108.39% 205.16% 103.23% 114.19% 154.84% 163.23% 100.00%
DY 0.00 0.00 0.00 1.53 1.54 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -0.65% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.35% 100.00% - -
P/NAPS 0.81 1.05 1.19 1.31 1.30 1.22 1.11 -18.93%
  QoQ % -22.86% -11.76% -9.16% 0.77% 6.56% 9.91% -
  Horiz. % 72.97% 94.59% 107.21% 118.02% 117.12% 109.91% 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
 
 

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