Highlights

[BPURI] QoQ Quarter Result on 2014-03-31 [#1]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     335.45%    YoY -     -25.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 206,807 303,247 272,606 270,818 326,583 197,211 256,236 -13.28%
  QoQ % -31.80% 11.24% 0.66% -17.08% 65.60% -23.04% -
  Horiz. % 80.71% 118.35% 106.39% 105.69% 127.45% 76.96% 100.00%
PBT 49,168 2,582 1,953 4,573 4,508 3,035 2,873 560.67%
  QoQ % 1,804.26% 32.21% -57.29% 1.44% 48.53% 5.64% -
  Horiz. % 1,711.38% 89.87% 67.98% 159.17% 156.91% 105.64% 100.00%
Tax -7,256 -1,614 -558 -1,370 -4,119 -1,636 -1,123 245.73%
  QoQ % -349.57% -189.25% 59.27% 66.74% -151.77% -45.68% -
  Horiz. % 646.13% 143.72% 49.69% 121.99% 366.79% 145.68% 100.00%
NP 41,912 968 1,395 3,203 389 1,399 1,750 726.08%
  QoQ % 4,229.75% -30.61% -56.45% 723.39% -72.19% -20.06% -
  Horiz. % 2,394.97% 55.31% 79.71% 183.03% 22.23% 79.94% 100.00%
NP to SH 1,570 1,611 2,125 1,167 268 1,792 1,599 -1.21%
  QoQ % -2.55% -24.19% 82.09% 335.45% -85.04% 12.07% -
  Horiz. % 98.19% 100.75% 132.90% 72.98% 16.76% 112.07% 100.00%
Tax Rate 14.76 % 62.51 % 28.57 % 29.96 % 91.37 % 53.90 % 39.09 % -47.67%
  QoQ % -76.39% 118.80% -4.64% -67.21% 69.52% 37.89% -
  Horiz. % 37.76% 159.91% 73.09% 76.64% 233.74% 137.89% 100.00%
Total Cost 164,895 302,279 271,211 267,615 326,194 195,812 254,486 -25.06%
  QoQ % -45.45% 11.46% 1.34% -17.96% 66.59% -23.06% -
  Horiz. % 64.80% 118.78% 106.57% 105.16% 128.18% 76.94% 100.00%
Net Worth 178,550 192,310 188,762 176,281 153,333 147,364 141,479 16.73%
  QoQ % -7.16% 1.88% 7.08% 14.97% 4.05% 4.16% -
  Horiz. % 126.20% 135.93% 133.42% 124.60% 108.38% 104.16% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,571 - - - 2,299 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.26% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 227.45 % - % - % - % 858.21 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.50% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 178,550 192,310 188,762 176,281 153,333 147,364 141,479 16.73%
  QoQ % -7.16% 1.88% 7.08% 14.97% 4.05% 4.16% -
  Horiz. % 126.20% 135.93% 133.42% 124.60% 108.38% 104.16% 100.00%
NOSH 178,550 177,032 172,764 162,083 153,333 135,757 127,920 24.82%
  QoQ % 0.86% 2.47% 6.59% 5.71% 12.95% 6.13% -
  Horiz. % 139.58% 138.39% 135.06% 126.71% 119.87% 106.13% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.27 % 0.32 % 0.51 % 1.18 % 0.12 % 0.71 % 0.68 % 855.46%
  QoQ % 6,234.38% -37.25% -56.78% 883.33% -83.10% 4.41% -
  Horiz. % 2,980.88% 47.06% 75.00% 173.53% 17.65% 104.41% 100.00%
ROE 0.88 % 0.84 % 1.13 % 0.66 % 0.17 % 1.22 % 1.13 % -15.32%
  QoQ % 4.76% -25.66% 71.21% 288.24% -86.07% 7.96% -
  Horiz. % 77.88% 74.34% 100.00% 58.41% 15.04% 107.96% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 115.83 171.29 157.79 167.09 212.99 145.27 200.31 -30.52%
  QoQ % -32.38% 8.56% -5.57% -21.55% 46.62% -27.48% -
  Horiz. % 57.83% 85.51% 78.77% 83.42% 106.33% 72.52% 100.00%
EPS 0.88 0.91 1.23 0.72 0.17 1.32 1.25 -20.81%
  QoQ % -3.30% -26.02% 70.83% 323.53% -87.12% 5.60% -
  Horiz. % 70.40% 72.80% 98.40% 57.60% 13.60% 105.60% 100.00%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0000 1.0863 1.0926 1.0876 1.0000 1.0855 1.1060 -6.48%
  QoQ % -7.94% -0.58% 0.46% 8.76% -7.88% -1.85% -
  Horiz. % 90.42% 98.22% 98.79% 98.34% 90.42% 98.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.21 35.50 31.91 31.70 38.23 23.08 29.99 -13.27%
  QoQ % -31.80% 11.25% 0.66% -17.08% 65.64% -23.04% -
  Horiz. % 80.73% 118.37% 106.40% 105.70% 127.48% 76.96% 100.00%
EPS 0.18 0.19 0.25 0.14 0.03 0.21 0.19 -3.53%
  QoQ % -5.26% -24.00% 78.57% 366.67% -85.71% 10.53% -
  Horiz. % 94.74% 100.00% 131.58% 73.68% 15.79% 110.53% 100.00%
DPS 0.42 0.00 0.00 0.00 0.27 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.56% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2090 0.2251 0.2210 0.2063 0.1795 0.1725 0.1656 16.74%
  QoQ % -7.15% 1.86% 7.13% 14.93% 4.06% 4.17% -
  Horiz. % 126.21% 135.93% 133.45% 124.58% 108.39% 104.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.5400 0.6750 0.6700 0.7150 0.7200 0.8000 0.6850 -
P/RPS 0.47 0.39 0.42 0.43 0.34 0.55 0.34 24.02%
  QoQ % 20.51% -7.14% -2.33% 26.47% -38.18% 61.76% -
  Horiz. % 138.24% 114.71% 123.53% 126.47% 100.00% 161.76% 100.00%
P/EPS 61.41 74.18 54.47 99.31 411.94 60.61 54.80 7.87%
  QoQ % -17.21% 36.19% -45.15% -75.89% 579.66% 10.60% -
  Horiz. % 112.06% 135.36% 99.40% 181.22% 751.72% 110.60% 100.00%
EY 1.63 1.35 1.84 1.01 0.24 1.65 1.82 -7.07%
  QoQ % 20.74% -26.63% 82.18% 320.83% -85.45% -9.34% -
  Horiz. % 89.56% 74.18% 101.10% 55.49% 13.19% 90.66% 100.00%
DY 3.70 0.00 0.00 0.00 2.08 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 177.88% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.54 0.62 0.61 0.66 0.72 0.74 0.62 -8.78%
  QoQ % -12.90% 1.64% -7.58% -8.33% -2.70% 19.35% -
  Horiz. % 87.10% 100.00% 98.39% 106.45% 116.13% 119.35% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 26/08/14 28/05/14 28/02/14 20/11/13 26/08/13 -
Price 0.5600 0.6100 0.6650 0.6650 0.7000 0.7900 0.7000 -
P/RPS 0.48 0.36 0.42 0.40 0.33 0.54 0.35 23.37%
  QoQ % 33.33% -14.29% 5.00% 21.21% -38.89% 54.29% -
  Horiz. % 137.14% 102.86% 120.00% 114.29% 94.29% 154.29% 100.00%
P/EPS 63.69 67.03 54.07 92.36 400.50 59.85 56.00 8.93%
  QoQ % -4.98% 23.97% -41.46% -76.94% 569.17% 6.87% -
  Horiz. % 113.73% 119.70% 96.55% 164.93% 715.18% 106.88% 100.00%
EY 1.57 1.49 1.85 1.08 0.25 1.67 1.79 -8.35%
  QoQ % 5.37% -19.46% 71.30% 332.00% -85.03% -6.70% -
  Horiz. % 87.71% 83.24% 103.35% 60.34% 13.97% 93.30% 100.00%
DY 3.57 0.00 0.00 0.00 2.14 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.82% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.56 0.56 0.61 0.61 0.70 0.73 0.63 -7.53%
  QoQ % 0.00% -8.20% 0.00% -12.86% -4.11% 15.87% -
  Horiz. % 88.89% 88.89% 96.83% 96.83% 111.11% 115.87% 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. 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