Highlights

[BPURI] YoY Annual (Unaudited) 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 YoY -     -14.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,273,472 1,053,478 1,053,707 1,280,062 1,178,063 1,230,646 780,144 8.51%
  YoY % 20.88% -0.02% -17.68% 8.66% -4.27% 57.75% -
  Horiz. % 163.24% 135.04% 135.07% 164.08% 151.01% 157.75% 100.00%
PBT 31,833 58,276 13,649 16,404 25,849 14,136 11,412 18.64%
  YoY % -45.38% 326.96% -16.79% -36.54% 82.86% 23.87% -
  Horiz. % 278.94% 510.66% 119.60% 143.74% 226.51% 123.87% 100.00%
Tax -12,231 -10,798 -7,830 -10,559 -19,091 -2,773 -3,987 20.53%
  YoY % -13.27% -37.91% 25.85% 44.69% -588.46% 30.45% -
  Horiz. % 306.77% 270.83% 196.39% 264.84% 478.83% 69.55% 100.00%
NP 19,602 47,478 5,819 5,845 6,758 11,363 7,425 17.55%
  YoY % -58.71% 715.91% -0.44% -13.51% -40.53% 53.04% -
  Horiz. % 264.00% 639.43% 78.37% 78.72% 91.02% 153.04% 100.00%
NP to SH 3,296 6,473 5,232 5,110 5,997 10,603 6,394 -10.45%
  YoY % -49.08% 23.72% 2.39% -14.79% -43.44% 65.83% -
  Horiz. % 51.55% 101.24% 81.83% 79.92% 93.79% 165.83% 100.00%
Tax Rate 38.42 % 18.53 % 57.37 % 64.37 % 73.86 % 19.62 % 34.94 % 1.59%
  YoY % 107.34% -67.70% -10.87% -12.85% 276.45% -43.85% -
  Horiz. % 109.96% 53.03% 164.20% 184.23% 211.39% 56.15% 100.00%
Total Cost 1,253,870 1,006,000 1,047,888 1,274,217 1,171,305 1,219,283 772,719 8.40%
  YoY % 24.64% -4.00% -17.76% 8.79% -3.93% 57.79% -
  Horiz. % 162.27% 130.19% 135.61% 164.90% 151.58% 157.79% 100.00%
Net Worth 198,224 188,197 147,689 134,843 117,562 107,675 86,436 14.83%
  YoY % 5.33% 27.43% 9.53% 14.70% 9.18% 24.57% -
  Horiz. % 229.33% 217.73% 170.87% 156.00% 136.01% 124.57% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,456 2,041 2,478 2,221 4,203 3,602 -
  YoY % 0.00% 69.34% -17.65% 11.56% -47.15% 16.69% -
  Horiz. % 0.00% 95.95% 56.66% 68.80% 61.68% 116.69% 100.00%
Div Payout % - % 53.40 % 39.01 % 48.50 % 37.05 % 39.65 % 56.34 % -
  YoY % 0.00% 36.89% -19.57% 30.90% -6.56% -29.62% -
  Horiz. % 0.00% 94.78% 69.24% 86.08% 65.76% 70.38% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 198,224 188,197 147,689 134,843 117,562 107,675 86,436 14.83%
  YoY % 5.33% 27.43% 9.53% 14.70% 9.18% 24.57% -
  Horiz. % 229.33% 217.73% 170.87% 156.00% 136.01% 124.57% 100.00%
NOSH 211,282 172,816 136,069 123,925 111,086 105,089 90,056 15.26%
  YoY % 22.26% 27.01% 9.80% 11.56% 5.71% 16.69% -
  Horiz. % 234.61% 191.90% 151.09% 137.61% 123.35% 116.69% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.54 % 4.51 % 0.55 % 0.46 % 0.57 % 0.92 % 0.95 % 8.38%
  YoY % -65.85% 720.00% 19.57% -19.30% -38.04% -3.16% -
  Horiz. % 162.11% 474.74% 57.89% 48.42% 60.00% 96.84% 100.00%
ROE 1.66 % 3.44 % 3.54 % 3.79 % 5.10 % 9.85 % 7.40 % -22.04%
  YoY % -51.74% -2.82% -6.60% -25.69% -48.22% 33.11% -
  Horiz. % 22.43% 46.49% 47.84% 51.22% 68.92% 133.11% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 602.74 609.59 774.39 1,032.93 1,060.49 1,171.04 866.28 -5.86%
  YoY % -1.12% -21.28% -25.03% -2.60% -9.44% 35.18% -
  Horiz. % 69.58% 70.37% 89.39% 119.24% 122.42% 135.18% 100.00%
EPS 1.56 3.75 3.85 4.12 5.40 10.09 7.10 -22.31%
  YoY % -58.40% -2.60% -6.55% -23.70% -46.48% 42.11% -
  Horiz. % 21.97% 52.82% 54.23% 58.03% 76.06% 142.11% 100.00%
DPS 0.00 2.00 1.50 2.00 2.00 4.00 4.00 -
  YoY % 0.00% 33.33% -25.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 50.00% 37.50% 50.00% 50.00% 100.00% 100.00%
NAPS 0.9382 1.0890 1.0854 1.0881 1.0583 1.0246 0.9598 -0.38%
  YoY % -13.85% 0.33% -0.25% 2.82% 3.29% 6.75% -
  Horiz. % 97.75% 113.46% 113.09% 113.37% 110.26% 106.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 857,379
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 148.53 122.87 122.90 149.30 137.40 143.54 90.99 8.51%
  YoY % 20.88% -0.02% -17.68% 8.66% -4.28% 57.75% -
  Horiz. % 163.24% 135.04% 135.07% 164.08% 151.01% 157.75% 100.00%
EPS 0.38 0.75 0.61 0.60 0.70 1.24 0.75 -10.71%
  YoY % -49.33% 22.95% 1.67% -14.29% -43.55% 65.33% -
  Horiz. % 50.67% 100.00% 81.33% 80.00% 93.33% 165.33% 100.00%
DPS 0.00 0.40 0.24 0.29 0.26 0.49 0.42 -
  YoY % 0.00% 66.67% -17.24% 11.54% -46.94% 16.67% -
  Horiz. % 0.00% 95.24% 57.14% 69.05% 61.90% 116.67% 100.00%
NAPS 0.2312 0.2195 0.1723 0.1573 0.1371 0.1256 0.1008 14.83%
  YoY % 5.33% 27.39% 9.54% 14.73% 9.16% 24.60% -
  Horiz. % 229.37% 217.76% 170.93% 156.05% 136.01% 124.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.4300 0.5400 0.7200 0.8100 0.8800 1.4000 0.8600 -
P/RPS 0.07 0.09 0.09 0.08 0.08 0.12 0.10 -5.77%
  YoY % -22.22% 0.00% 12.50% 0.00% -33.33% 20.00% -
  Horiz. % 70.00% 90.00% 90.00% 80.00% 80.00% 120.00% 100.00%
P/EPS 27.56 14.42 18.73 19.64 16.30 13.88 12.11 14.68%
  YoY % 91.12% -23.01% -4.63% 20.49% 17.44% 14.62% -
  Horiz. % 227.58% 119.08% 154.67% 162.18% 134.60% 114.62% 100.00%
EY 3.63 6.94 5.34 5.09 6.13 7.21 8.26 -12.80%
  YoY % -47.69% 29.96% 4.91% -16.97% -14.98% -12.71% -
  Horiz. % 43.95% 84.02% 64.65% 61.62% 74.21% 87.29% 100.00%
DY 0.00 3.70 2.08 2.47 2.27 2.86 4.65 -
  YoY % 0.00% 77.88% -15.79% 8.81% -20.63% -38.49% -
  Horiz. % 0.00% 79.57% 44.73% 53.12% 48.82% 61.51% 100.00%
P/NAPS 0.46 0.50 0.66 0.74 0.83 1.37 0.90 -10.58%
  YoY % -8.00% -24.24% -10.81% -10.84% -39.42% 52.22% -
  Horiz. % 51.11% 55.56% 73.33% 82.22% 92.22% 152.22% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.4150 0.5600 0.7000 0.5900 0.9400 1.3100 0.8500 -
P/RPS 0.07 0.09 0.09 0.06 0.09 0.11 0.10 -5.77%
  YoY % -22.22% 0.00% 50.00% -33.33% -18.18% 10.00% -
  Horiz. % 70.00% 90.00% 90.00% 60.00% 90.00% 110.00% 100.00%
P/EPS 26.60 14.95 18.21 14.31 17.41 12.98 11.97 14.23%
  YoY % 77.93% -17.90% 27.25% -17.81% 34.13% 8.44% -
  Horiz. % 222.22% 124.90% 152.13% 119.55% 145.45% 108.44% 100.00%
EY 3.76 6.69 5.49 6.99 5.74 7.70 8.35 -12.45%
  YoY % -43.80% 21.86% -21.46% 21.78% -25.45% -7.78% -
  Horiz. % 45.03% 80.12% 65.75% 83.71% 68.74% 92.22% 100.00%
DY 0.00 3.57 2.14 3.39 2.13 3.05 4.71 -
  YoY % 0.00% 66.82% -36.87% 59.15% -30.16% -35.24% -
  Horiz. % 0.00% 75.80% 45.44% 71.97% 45.22% 64.76% 100.00%
P/NAPS 0.44 0.51 0.64 0.54 0.89 1.28 0.89 -11.07%
  YoY % -13.73% -20.31% 18.52% -39.33% -30.47% 43.82% -
  Horiz. % 49.44% 57.30% 71.91% 60.67% 100.00% 143.82% 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
 
 

434  303  629  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.835+0.04 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.28+0.01 
 TNLOGIS 0.875+0.11 
 TDM 0.295+0.03 

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