Highlights

[BPURI] QoQ Quarter Result on 2014-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -2.55%    YoY -     485.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 195,077 266,381 338,413 206,807 303,247 272,606 270,818 -19.63%
  QoQ % -26.77% -21.29% 63.64% -31.80% 11.24% 0.66% -
  Horiz. % 72.03% 98.36% 124.96% 76.36% 111.97% 100.66% 100.00%
PBT 3,090 1,879 3,097 49,168 2,582 1,953 4,573 -22.98%
  QoQ % 64.45% -39.33% -93.70% 1,804.26% 32.21% -57.29% -
  Horiz. % 67.57% 41.09% 67.72% 1,075.18% 56.46% 42.71% 100.00%
Tax -1,470 9 -652 -7,256 -1,614 -558 -1,370 4.80%
  QoQ % -16,433.33% 101.38% 91.01% -349.57% -189.25% 59.27% -
  Horiz. % 107.30% -0.66% 47.59% 529.64% 117.81% 40.73% 100.00%
NP 1,620 1,888 2,445 41,912 968 1,395 3,203 -36.49%
  QoQ % -14.19% -22.78% -94.17% 4,229.75% -30.61% -56.45% -
  Horiz. % 50.58% 58.94% 76.33% 1,308.52% 30.22% 43.55% 100.00%
NP to SH 1,217 1,306 1,239 1,570 1,611 2,125 1,167 2.83%
  QoQ % -6.81% 5.41% -21.08% -2.55% -24.19% 82.09% -
  Horiz. % 104.28% 111.91% 106.17% 134.53% 138.05% 182.09% 100.00%
Tax Rate 47.57 % -0.48 % 21.05 % 14.76 % 62.51 % 28.57 % 29.96 % 36.06%
  QoQ % 10,010.42% -102.28% 42.62% -76.39% 118.80% -4.64% -
  Horiz. % 158.78% -1.60% 70.26% 49.27% 208.64% 95.36% 100.00%
Total Cost 193,457 264,493 335,968 164,895 302,279 271,211 267,615 -19.44%
  QoQ % -26.86% -21.27% 103.75% -45.45% 11.46% 1.34% -
  Horiz. % 72.29% 98.83% 125.54% 61.62% 112.95% 101.34% 100.00%
Net Worth 182,626 192,781 195,533 178,550 192,310 188,762 176,281 2.38%
  QoQ % -5.27% -1.41% 9.51% -7.16% 1.88% 7.08% -
  Horiz. % 103.60% 109.36% 110.92% 101.29% 109.09% 107.08% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 3,571 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 227.45 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 182,626 192,781 195,533 178,550 192,310 188,762 176,281 2.38%
  QoQ % -5.27% -1.41% 9.51% -7.16% 1.88% 7.08% -
  Horiz. % 103.60% 109.36% 110.92% 101.29% 109.09% 107.08% 100.00%
NOSH 190,156 194,925 190,615 178,550 177,032 172,764 162,083 11.23%
  QoQ % -2.45% 2.26% 6.76% 0.86% 2.47% 6.59% -
  Horiz. % 117.32% 120.26% 117.60% 110.16% 109.22% 106.59% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.83 % 0.71 % 0.72 % 20.27 % 0.32 % 0.51 % 1.18 % -20.89%
  QoQ % 16.90% -1.39% -96.45% 6,234.38% -37.25% -56.78% -
  Horiz. % 70.34% 60.17% 61.02% 1,717.80% 27.12% 43.22% 100.00%
ROE 0.67 % 0.68 % 0.63 % 0.88 % 0.84 % 1.13 % 0.66 % 1.01%
  QoQ % -1.47% 7.94% -28.41% 4.76% -25.66% 71.21% -
  Horiz. % 101.52% 103.03% 95.45% 133.33% 127.27% 171.21% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 102.59 136.66 177.54 115.83 171.29 157.79 167.09 -27.74%
  QoQ % -24.93% -23.03% 53.28% -32.38% 8.56% -5.57% -
  Horiz. % 61.40% 81.79% 106.25% 69.32% 102.51% 94.43% 100.00%
EPS 0.64 0.67 0.65 0.88 0.91 1.23 0.72 -7.55%
  QoQ % -4.48% 3.08% -26.14% -3.30% -26.02% 70.83% -
  Horiz. % 88.89% 93.06% 90.28% 122.22% 126.39% 170.83% 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 0.9604 0.9890 1.0258 1.0000 1.0863 1.0926 1.0876 -7.95%
  QoQ % -2.89% -3.59% 2.58% -7.94% -0.58% 0.46% -
  Horiz. % 88.30% 90.93% 94.32% 91.95% 99.88% 100.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 22.84 31.18 39.61 24.21 35.50 31.91 31.70 -19.61%
  QoQ % -26.75% -21.28% 63.61% -31.80% 11.25% 0.66% -
  Horiz. % 72.05% 98.36% 124.95% 76.37% 111.99% 100.66% 100.00%
EPS 0.14 0.15 0.15 0.18 0.19 0.25 0.14 -
  QoQ % -6.67% 0.00% -16.67% -5.26% -24.00% 78.57% -
  Horiz. % 100.00% 107.14% 107.14% 128.57% 135.71% 178.57% 100.00%
DPS 0.00 0.00 0.00 0.42 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 0.2138 0.2257 0.2289 0.2090 0.2251 0.2210 0.2063 2.41%
  QoQ % -5.27% -1.40% 9.52% -7.15% 1.86% 7.13% -
  Horiz. % 103.64% 109.40% 110.95% 101.31% 109.11% 107.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.4300 0.5350 0.5550 0.5400 0.6750 0.6700 0.7150 -
P/RPS 0.42 0.39 0.31 0.47 0.39 0.42 0.43 -1.56%
  QoQ % 7.69% 25.81% -34.04% 20.51% -7.14% -2.33% -
  Horiz. % 97.67% 90.70% 72.09% 109.30% 90.70% 97.67% 100.00%
P/EPS 67.19 79.85 85.38 61.41 74.18 54.47 99.31 -22.91%
  QoQ % -15.85% -6.48% 39.03% -17.21% 36.19% -45.15% -
  Horiz. % 67.66% 80.40% 85.97% 61.84% 74.70% 54.85% 100.00%
EY 1.49 1.25 1.17 1.63 1.35 1.84 1.01 29.56%
  QoQ % 19.20% 6.84% -28.22% 20.74% -26.63% 82.18% -
  Horiz. % 147.52% 123.76% 115.84% 161.39% 133.66% 182.18% 100.00%
DY 0.00 0.00 0.00 3.70 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 0.45 0.54 0.54 0.54 0.62 0.61 0.66 -22.52%
  QoQ % -16.67% 0.00% 0.00% -12.90% 1.64% -7.58% -
  Horiz. % 68.18% 81.82% 81.82% 81.82% 93.94% 92.42% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 26/05/15 27/02/15 26/11/14 26/08/14 28/05/14 -
Price 0.4350 0.3450 0.5450 0.5600 0.6100 0.6650 0.6650 -
P/RPS 0.42 0.25 0.31 0.48 0.36 0.42 0.40 3.30%
  QoQ % 68.00% -19.35% -35.42% 33.33% -14.29% 5.00% -
  Horiz. % 105.00% 62.50% 77.50% 120.00% 90.00% 105.00% 100.00%
P/EPS 67.97 51.49 83.85 63.69 67.03 54.07 92.36 -18.47%
  QoQ % 32.01% -38.59% 31.65% -4.98% 23.97% -41.46% -
  Horiz. % 73.59% 55.75% 90.79% 68.96% 72.57% 58.54% 100.00%
EY 1.47 1.94 1.19 1.57 1.49 1.85 1.08 22.80%
  QoQ % -24.23% 63.03% -24.20% 5.37% -19.46% 71.30% -
  Horiz. % 136.11% 179.63% 110.19% 145.37% 137.96% 171.30% 100.00%
DY 0.00 0.00 0.00 3.57 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 0.45 0.35 0.53 0.56 0.56 0.61 0.61 -18.34%
  QoQ % 28.57% -33.96% -5.36% 0.00% -8.20% 0.00% -
  Horiz. % 73.77% 57.38% 86.89% 91.80% 91.80% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS