Highlights

[BPURI] QoQ Quarter Result on 2013-03-31 [#1]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     108.90%    YoY -     -24.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 326,583 197,211 256,236 273,677 326,858 367,049 284,273 9.66%
  QoQ % 65.60% -23.04% -6.37% -16.27% -10.95% 29.12% -
  Horiz. % 114.88% 69.37% 90.14% 96.27% 114.98% 129.12% 100.00%
PBT 4,508 3,035 2,873 3,233 6,831 2,078 3,678 14.49%
  QoQ % 48.53% 5.64% -11.14% -52.67% 228.73% -43.50% -
  Horiz. % 122.57% 82.52% 78.11% 87.90% 185.73% 56.50% 100.00%
Tax -4,119 -1,636 -1,123 -952 -6,769 -1,228 -1,038 150.02%
  QoQ % -151.77% -45.68% -17.96% 85.94% -451.22% -18.30% -
  Horiz. % 396.82% 157.61% 108.19% 91.71% 652.12% 118.30% 100.00%
NP 389 1,399 1,750 2,281 62 850 2,640 -72.01%
  QoQ % -72.19% -20.06% -23.28% 3,579.03% -92.71% -67.80% -
  Horiz. % 14.73% 52.99% 66.29% 86.40% 2.35% 32.20% 100.00%
NP to SH 268 1,792 1,599 1,573 753 132 2,134 -74.83%
  QoQ % -85.04% 12.07% 1.65% 108.90% 470.45% -93.81% -
  Horiz. % 12.56% 83.97% 74.93% 73.71% 35.29% 6.19% 100.00%
Tax Rate 91.37 % 53.90 % 39.09 % 29.45 % 99.09 % 59.10 % 28.22 % 118.39%
  QoQ % 69.52% 37.89% 32.73% -70.28% 67.66% 109.43% -
  Horiz. % 323.78% 191.00% 138.52% 104.36% 351.13% 209.43% 100.00%
Total Cost 326,194 195,812 254,486 271,396 326,796 366,199 281,633 10.26%
  QoQ % 66.59% -23.06% -6.23% -16.95% -10.76% 30.03% -
  Horiz. % 115.82% 69.53% 90.36% 96.37% 116.04% 130.03% 100.00%
Net Worth 153,333 147,364 141,479 137,100 124,905 128,820 134,441 9.13%
  QoQ % 4.05% 4.16% 3.19% 9.76% -3.04% -4.18% -
  Horiz. % 114.05% 109.61% 105.23% 101.98% 92.91% 95.82% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,299 - - - 2,498 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 258.69% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 153,333 147,364 141,479 137,100 124,905 128,820 134,441 9.13%
  QoQ % 4.05% 4.16% 3.19% 9.76% -3.04% -4.18% -
  Horiz. % 114.05% 109.61% 105.23% 101.98% 92.91% 95.82% 100.00%
NOSH 153,333 135,757 127,920 124,841 124,905 120,000 123,352 15.56%
  QoQ % 12.95% 6.13% 2.47% -0.05% 4.09% -2.72% -
  Horiz. % 124.30% 110.06% 103.70% 101.21% 101.26% 97.28% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.12 % 0.71 % 0.68 % 0.83 % 0.02 % 0.23 % 0.93 % -74.37%
  QoQ % -83.10% 4.41% -18.07% 4,050.00% -91.30% -75.27% -
  Horiz. % 12.90% 76.34% 73.12% 89.25% 2.15% 24.73% 100.00%
ROE 0.17 % 1.22 % 1.13 % 1.15 % 0.60 % 0.10 % 1.59 % -77.38%
  QoQ % -86.07% 7.96% -1.74% 91.67% 500.00% -93.71% -
  Horiz. % 10.69% 76.73% 71.07% 72.33% 37.74% 6.29% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 212.99 145.27 200.31 219.22 261.68 305.87 230.46 -5.11%
  QoQ % 46.62% -27.48% -8.63% -16.23% -14.45% 32.72% -
  Horiz. % 92.42% 63.03% 86.92% 95.12% 113.55% 132.72% 100.00%
EPS 0.17 1.32 1.25 1.26 0.61 0.11 1.73 -78.62%
  QoQ % -87.12% 5.60% -0.79% 106.56% 454.55% -93.64% -
  Horiz. % 9.83% 76.30% 72.25% 72.83% 35.26% 6.36% 100.00%
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0000 1.0855 1.1060 1.0982 1.0000 1.0735 1.0899 -5.56%
  QoQ % -7.88% -1.85% 0.71% 9.82% -6.85% -1.50% -
  Horiz. % 91.75% 99.60% 101.48% 100.76% 91.75% 98.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.23 23.08 29.99 32.04 38.26 42.97 33.28 9.66%
  QoQ % 65.64% -23.04% -6.40% -16.26% -10.96% 29.12% -
  Horiz. % 114.87% 69.35% 90.11% 96.27% 114.96% 129.12% 100.00%
EPS 0.03 0.21 0.19 0.18 0.09 0.02 0.25 -75.58%
  QoQ % -85.71% 10.53% 5.56% 100.00% 350.00% -92.00% -
  Horiz. % 12.00% 84.00% 76.00% 72.00% 36.00% 8.00% 100.00%
DPS 0.27 0.00 0.00 0.00 0.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.10% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1795 0.1725 0.1656 0.1605 0.1462 0.1508 0.1574 9.13%
  QoQ % 4.06% 4.17% 3.18% 9.78% -3.05% -4.19% -
  Horiz. % 114.04% 109.59% 105.21% 101.97% 92.88% 95.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.7200 0.8000 0.6850 0.6350 0.8100 0.8300 0.8700 -
P/RPS 0.34 0.55 0.34 0.29 0.31 0.27 0.38 -7.13%
  QoQ % -38.18% 61.76% 17.24% -6.45% 14.81% -28.95% -
  Horiz. % 89.47% 144.74% 89.47% 76.32% 81.58% 71.05% 100.00%
P/EPS 411.94 60.61 54.80 50.40 134.36 754.55 50.29 304.80%
  QoQ % 579.66% 10.60% 8.73% -62.49% -82.19% 1,400.40% -
  Horiz. % 819.13% 120.52% 108.97% 100.22% 267.17% 1,500.40% 100.00%
EY 0.24 1.65 1.82 1.98 0.74 0.13 1.99 -75.50%
  QoQ % -85.45% -9.34% -8.08% 167.57% 469.23% -93.47% -
  Horiz. % 12.06% 82.91% 91.46% 99.50% 37.19% 6.53% 100.00%
DY 2.08 0.00 0.00 0.00 2.47 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.72 0.74 0.62 0.58 0.81 0.77 0.80 -6.77%
  QoQ % -2.70% 19.35% 6.90% -28.40% 5.19% -3.75% -
  Horiz. % 90.00% 92.50% 77.50% 72.50% 101.25% 96.25% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 26/08/13 27/05/13 28/02/13 21/11/12 30/08/12 -
Price 0.7000 0.7900 0.7000 0.7750 0.5900 0.8500 0.8300 -
P/RPS 0.33 0.54 0.35 0.35 0.23 0.28 0.36 -5.62%
  QoQ % -38.89% 54.29% 0.00% 52.17% -17.86% -22.22% -
  Horiz. % 91.67% 150.00% 97.22% 97.22% 63.89% 77.78% 100.00%
P/EPS 400.50 59.85 56.00 61.51 97.87 772.73 47.98 309.90%
  QoQ % 569.17% 6.87% -8.96% -37.15% -87.33% 1,510.53% -
  Horiz. % 834.72% 124.74% 116.72% 128.20% 203.98% 1,610.53% 100.00%
EY 0.25 1.67 1.79 1.63 1.02 0.13 2.08 -75.55%
  QoQ % -85.03% -6.70% 9.82% 59.80% 684.62% -93.75% -
  Horiz. % 12.02% 80.29% 86.06% 78.37% 49.04% 6.25% 100.00%
DY 2.14 0.00 0.00 0.00 3.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.13% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.73 0.63 0.71 0.59 0.79 0.76 -5.32%
  QoQ % -4.11% 15.87% -11.27% 20.34% -25.32% 3.95% -
  Horiz. % 92.11% 96.05% 82.89% 93.42% 77.63% 103.95% 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
 
 

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