Highlights

[BPURI] QoQ Quarter Result on 2012-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     470.45%    YoY -     147.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 197,211 256,236 273,677 326,858 367,049 284,273 301,882 -24.69%
  QoQ % -23.04% -6.37% -16.27% -10.95% 29.12% -5.83% -
  Horiz. % 65.33% 84.88% 90.66% 108.27% 121.59% 94.17% 100.00%
PBT 3,035 2,873 3,233 6,831 2,078 3,678 3,817 -14.16%
  QoQ % 5.64% -11.14% -52.67% 228.73% -43.50% -3.64% -
  Horiz. % 79.51% 75.27% 84.70% 178.96% 54.44% 96.36% 100.00%
Tax -1,636 -1,123 -952 -6,769 -1,228 -1,038 -1,524 4.84%
  QoQ % -45.68% -17.96% 85.94% -451.22% -18.30% 31.89% -
  Horiz. % 107.35% 73.69% 62.47% 444.16% 80.58% 68.11% 100.00%
NP 1,399 1,750 2,281 62 850 2,640 2,293 -28.04%
  QoQ % -20.06% -23.28% 3,579.03% -92.71% -67.80% 15.13% -
  Horiz. % 61.01% 76.32% 99.48% 2.70% 37.07% 115.13% 100.00%
NP to SH 1,792 1,599 1,573 753 132 2,134 2,091 -9.77%
  QoQ % 12.07% 1.65% 108.90% 470.45% -93.81% 2.06% -
  Horiz. % 85.70% 76.47% 75.23% 36.01% 6.31% 102.06% 100.00%
Tax Rate 53.90 % 39.09 % 29.45 % 99.09 % 59.10 % 28.22 % 39.93 % 22.12%
  QoQ % 37.89% 32.73% -70.28% 67.66% 109.43% -29.33% -
  Horiz. % 134.99% 97.90% 73.75% 248.16% 148.01% 70.67% 100.00%
Total Cost 195,812 254,486 271,396 326,796 366,199 281,633 299,589 -24.67%
  QoQ % -23.06% -6.23% -16.95% -10.76% 30.03% -5.99% -
  Horiz. % 65.36% 84.95% 90.59% 109.08% 122.23% 94.01% 100.00%
Net Worth 147,364 141,479 137,100 124,905 128,820 134,441 132,611 7.28%
  QoQ % 4.16% 3.19% 9.76% -3.04% -4.18% 1.38% -
  Horiz. % 111.13% 106.69% 103.39% 94.19% 97.14% 101.38% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,498 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 147,364 141,479 137,100 124,905 128,820 134,441 132,611 7.28%
  QoQ % 4.16% 3.19% 9.76% -3.04% -4.18% 1.38% -
  Horiz. % 111.13% 106.69% 103.39% 94.19% 97.14% 101.38% 100.00%
NOSH 135,757 127,920 124,841 124,905 120,000 123,352 123,727 6.38%
  QoQ % 6.13% 2.47% -0.05% 4.09% -2.72% -0.30% -
  Horiz. % 109.72% 103.39% 100.90% 100.95% 96.99% 99.70% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.71 % 0.68 % 0.83 % 0.02 % 0.23 % 0.93 % 0.76 % -4.43%
  QoQ % 4.41% -18.07% 4,050.00% -91.30% -75.27% 22.37% -
  Horiz. % 93.42% 89.47% 109.21% 2.63% 30.26% 122.37% 100.00%
ROE 1.22 % 1.13 % 1.15 % 0.60 % 0.10 % 1.59 % 1.58 % -15.82%
  QoQ % 7.96% -1.74% 91.67% 500.00% -93.71% 0.63% -
  Horiz. % 77.22% 71.52% 72.78% 37.97% 6.33% 100.63% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 145.27 200.31 219.22 261.68 305.87 230.46 243.99 -29.20%
  QoQ % -27.48% -8.63% -16.23% -14.45% 32.72% -5.55% -
  Horiz. % 59.54% 82.10% 89.85% 107.25% 125.36% 94.45% 100.00%
EPS 1.32 1.25 1.26 0.61 0.11 1.73 1.69 -15.18%
  QoQ % 5.60% -0.79% 106.56% 454.55% -93.64% 2.37% -
  Horiz. % 78.11% 73.96% 74.56% 36.09% 6.51% 102.37% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 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% - - -
NAPS 1.0855 1.1060 1.0982 1.0000 1.0735 1.0899 1.0718 0.85%
  QoQ % -1.85% 0.71% 9.82% -6.85% -1.50% 1.69% -
  Horiz. % 101.28% 103.19% 102.46% 93.30% 100.16% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.08 29.99 32.04 38.26 42.97 33.28 35.34 -24.71%
  QoQ % -23.04% -6.40% -16.26% -10.96% 29.12% -5.83% -
  Horiz. % 65.31% 84.86% 90.66% 108.26% 121.59% 94.17% 100.00%
EPS 0.21 0.19 0.18 0.09 0.02 0.25 0.24 -8.51%
  QoQ % 10.53% 5.56% 100.00% 350.00% -92.00% 4.17% -
  Horiz. % 87.50% 79.17% 75.00% 37.50% 8.33% 104.17% 100.00%
DPS 0.00 0.00 0.00 0.29 0.00 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% - - -
NAPS 0.1725 0.1656 0.1605 0.1462 0.1508 0.1574 0.1552 7.29%
  QoQ % 4.17% 3.18% 9.78% -3.05% -4.19% 1.42% -
  Horiz. % 111.15% 106.70% 103.41% 94.20% 97.16% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.8000 0.6850 0.6350 0.8100 0.8300 0.8700 0.9000 -
P/RPS 0.55 0.34 0.29 0.31 0.27 0.38 0.37 30.22%
  QoQ % 61.76% 17.24% -6.45% 14.81% -28.95% 2.70% -
  Horiz. % 148.65% 91.89% 78.38% 83.78% 72.97% 102.70% 100.00%
P/EPS 60.61 54.80 50.40 134.36 754.55 50.29 53.25 9.01%
  QoQ % 10.60% 8.73% -62.49% -82.19% 1,400.40% -5.56% -
  Horiz. % 113.82% 102.91% 94.65% 252.32% 1,417.00% 94.44% 100.00%
EY 1.65 1.82 1.98 0.74 0.13 1.99 1.88 -8.32%
  QoQ % -9.34% -8.08% 167.57% 469.23% -93.47% 5.85% -
  Horiz. % 87.77% 96.81% 105.32% 39.36% 6.91% 105.85% 100.00%
DY 0.00 0.00 0.00 2.47 0.00 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% - - -
P/NAPS 0.74 0.62 0.58 0.81 0.77 0.80 0.84 -8.10%
  QoQ % 19.35% 6.90% -28.40% 5.19% -3.75% -4.76% -
  Horiz. % 88.10% 73.81% 69.05% 96.43% 91.67% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 26/08/13 27/05/13 28/02/13 21/11/12 30/08/12 31/05/12 -
Price 0.7900 0.7000 0.7750 0.5900 0.8500 0.8300 0.8700 -
P/RPS 0.54 0.35 0.35 0.23 0.28 0.36 0.36 31.00%
  QoQ % 54.29% 0.00% 52.17% -17.86% -22.22% 0.00% -
  Horiz. % 150.00% 97.22% 97.22% 63.89% 77.78% 100.00% 100.00%
P/EPS 59.85 56.00 61.51 97.87 772.73 47.98 51.48 10.55%
  QoQ % 6.87% -8.96% -37.15% -87.33% 1,510.53% -6.80% -
  Horiz. % 116.26% 108.78% 119.48% 190.11% 1,501.03% 93.20% 100.00%
EY 1.67 1.79 1.63 1.02 0.13 2.08 1.94 -9.50%
  QoQ % -6.70% 9.82% 59.80% 684.62% -93.75% 7.22% -
  Horiz. % 86.08% 92.27% 84.02% 52.58% 6.70% 107.22% 100.00%
DY 0.00 0.00 0.00 3.39 0.00 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% - - -
P/NAPS 0.73 0.63 0.71 0.59 0.79 0.76 0.81 -6.69%
  QoQ % 15.87% -11.27% 20.34% -25.32% 3.95% -6.17% -
  Horiz. % 90.12% 77.78% 87.65% 72.84% 97.53% 93.83% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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