Highlights

[BPURI] QoQ Quarter Result on 2011-03-31 [#1]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -14.97%    YoY -     23.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 289,723 297,730 301,305 289,305 369,747 294,764 267,714 5.39%
  QoQ % -2.69% -1.19% 4.15% -21.76% 25.44% 10.10% -
  Horiz. % 108.22% 111.21% 112.55% 108.06% 138.11% 110.10% 100.00%
PBT 12,612 5,840 4,437 2,960 2,911 4,247 4,376 102.13%
  QoQ % 115.96% 31.62% 49.90% 1.68% -31.46% -2.95% -
  Horiz. % 288.21% 133.46% 101.39% 67.64% 66.52% 97.05% 100.00%
Tax -14,165 -4,192 -316 -418 -382 -935 -822 563.71%
  QoQ % -237.91% -1,226.58% 24.40% -9.42% 59.14% -13.75% -
  Horiz. % 1,723.24% 509.98% 38.44% 50.85% 46.47% 113.75% 100.00%
NP -1,553 1,648 4,121 2,542 2,529 3,312 3,554 -
  QoQ % -194.24% -60.01% 62.12% 0.51% -23.64% -6.81% -
  Horiz. % -43.70% 46.37% 115.95% 71.53% 71.16% 93.19% 100.00%
NP to SH -1,577 1,623 3,849 2,102 2,472 3,285 3,139 -
  QoQ % -197.17% -57.83% 83.11% -14.97% -24.75% 4.65% -
  Horiz. % -50.24% 51.70% 122.62% 66.96% 78.75% 104.65% 100.00%
Tax Rate 112.31 % 71.78 % 7.12 % 14.12 % 13.12 % 22.02 % 18.78 % 228.40%
  QoQ % 56.46% 908.15% -49.58% 7.62% -40.42% 17.25% -
  Horiz. % 598.03% 382.22% 37.91% 75.19% 69.86% 117.25% 100.00%
Total Cost 291,276 296,082 297,184 286,763 367,218 291,452 264,160 6.71%
  QoQ % -1.62% -0.37% 3.63% -21.91% 26.00% 10.33% -
  Horiz. % 110.26% 112.08% 112.50% 108.56% 139.01% 110.33% 100.00%
Net Worth 123,780 118,712 115,005 110,813 106,321 105,288 101,697 13.96%
  QoQ % 4.27% 3.22% 3.78% 4.22% 0.98% 3.53% -
  Horiz. % 121.71% 116.73% 113.09% 108.96% 104.55% 103.53% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,336 - - - 2,126 2,105 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.98% 0.00% -
  Horiz. % 110.95% 0.00% 0.00% 0.00% 100.98% 100.00% -
Div Payout % - % - % - % - % 86.02 % 64.10 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 34.20% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 134.20% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 123,780 118,712 115,005 110,813 106,321 105,288 101,697 13.96%
  QoQ % 4.27% 3.22% 3.78% 4.22% 0.98% 3.53% -
  Horiz. % 121.71% 116.73% 113.09% 108.96% 104.55% 103.53% 100.00%
NOSH 116,818 111,164 108,117 107,794 106,321 105,288 104,983 7.36%
  QoQ % 5.09% 2.82% 0.30% 1.39% 0.98% 0.29% -
  Horiz. % 111.27% 105.89% 102.99% 102.68% 101.27% 100.29% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.54 % 0.55 % 1.37 % 0.88 % 0.68 % 1.12 % 1.33 % -
  QoQ % -198.18% -59.85% 55.68% 29.41% -39.29% -15.79% -
  Horiz. % -40.60% 41.35% 103.01% 66.17% 51.13% 84.21% 100.00%
ROE -1.27 % 1.37 % 3.35 % 1.90 % 2.33 % 3.12 % 3.09 % -
  QoQ % -192.70% -59.10% 76.32% -18.45% -25.32% 0.97% -
  Horiz. % -41.10% 44.34% 108.41% 61.49% 75.40% 100.97% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 248.01 267.83 278.68 268.38 347.76 279.96 255.01 -1.83%
  QoQ % -7.40% -3.89% 3.84% -22.83% 24.22% 9.78% -
  Horiz. % 97.26% 105.03% 109.28% 105.24% 136.37% 109.78% 100.00%
EPS -1.42 1.46 3.56 1.95 2.30 3.12 2.99 -
  QoQ % -197.26% -58.99% 82.56% -15.22% -26.28% 4.35% -
  Horiz. % -47.49% 48.83% 119.06% 65.22% 76.92% 104.35% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.0596 1.0679 1.0637 1.0280 1.0000 1.0000 0.9687 6.14%
  QoQ % -0.78% 0.39% 3.47% 2.80% 0.00% 3.23% -
  Horiz. % 109.38% 110.24% 109.81% 106.12% 103.23% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.91 34.85 35.27 33.87 43.28 34.50 31.34 5.38%
  QoQ % -2.70% -1.19% 4.13% -21.74% 25.45% 10.08% -
  Horiz. % 108.20% 111.20% 112.54% 108.07% 138.10% 110.08% 100.00%
EPS -0.18 0.19 0.45 0.25 0.29 0.38 0.37 -
  QoQ % -194.74% -57.78% 80.00% -13.79% -23.68% 2.70% -
  Horiz. % -48.65% 51.35% 121.62% 67.57% 78.38% 102.70% 100.00%
DPS 0.27 0.00 0.00 0.00 0.25 0.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.1449 0.1390 0.1346 0.1297 0.1245 0.1232 0.1190 13.99%
  QoQ % 4.24% 3.27% 3.78% 4.18% 1.06% 3.53% -
  Horiz. % 121.76% 116.81% 113.11% 108.99% 104.62% 103.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.8800 0.9600 1.2000 1.3000 1.4000 1.2600 1.0300 -
P/RPS 0.35 0.36 0.43 0.48 0.40 0.45 0.40 -8.50%
  QoQ % -2.78% -16.28% -10.42% 20.00% -11.11% 12.50% -
  Horiz. % 87.50% 90.00% 107.50% 120.00% 100.00% 112.50% 100.00%
P/EPS -65.19 65.75 33.71 66.67 60.21 40.38 34.45 -
  QoQ % -199.15% 95.05% -49.44% 10.73% 49.11% 17.21% -
  Horiz. % -189.23% 190.86% 97.85% 193.53% 174.78% 117.21% 100.00%
EY -1.53 1.52 2.97 1.50 1.66 2.48 2.90 -
  QoQ % -200.66% -48.82% 98.00% -9.64% -33.06% -14.48% -
  Horiz. % -52.76% 52.41% 102.41% 51.72% 57.24% 85.52% 100.00%
DY 2.27 0.00 0.00 0.00 1.43 1.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -10.06% 0.00% -
  Horiz. % 142.77% 0.00% 0.00% 0.00% 89.94% 100.00% -
P/NAPS 0.83 0.90 1.13 1.26 1.40 1.26 1.06 -15.01%
  QoQ % -7.78% -20.35% -10.32% -10.00% 11.11% 18.87% -
  Horiz. % 78.30% 84.91% 106.60% 118.87% 132.08% 118.87% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 22/08/11 23/05/11 28/02/11 18/11/10 23/08/10 -
Price 0.9400 0.8700 1.1200 1.2200 1.3100 1.3000 1.1800 -
P/RPS 0.38 0.32 0.40 0.45 0.38 0.46 0.46 -11.93%
  QoQ % 18.75% -20.00% -11.11% 18.42% -17.39% 0.00% -
  Horiz. % 82.61% 69.57% 86.96% 97.83% 82.61% 100.00% 100.00%
P/EPS -69.63 59.59 31.46 62.56 56.34 41.67 39.46 -
  QoQ % -216.85% 89.42% -49.71% 11.04% 35.21% 5.60% -
  Horiz. % -176.46% 151.01% 79.73% 158.54% 142.78% 105.60% 100.00%
EY -1.44 1.68 3.18 1.60 1.77 2.40 2.53 -
  QoQ % -185.71% -47.17% 98.75% -9.60% -26.25% -5.14% -
  Horiz. % -56.92% 66.40% 125.69% 63.24% 69.96% 94.86% 100.00%
DY 2.13 0.00 0.00 0.00 1.53 1.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.65% 0.00% -
  Horiz. % 138.31% 0.00% 0.00% 0.00% 99.35% 100.00% -
P/NAPS 0.89 0.81 1.05 1.19 1.31 1.30 1.22 -18.92%
  QoQ % 9.88% -22.86% -11.76% -9.16% 0.77% 6.56% -
  Horiz. % 72.95% 66.39% 86.07% 97.54% 107.38% 106.56% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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