Highlights

[BPURI] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 18-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     11.86%    YoY -     85.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 969,498 1,270,938 1,184,453 1,147,865 705,894 706,917 556,574 9.68%
  YoY % -23.72% 7.30% 3.19% 62.61% -0.14% 27.01% -
  Horiz. % 174.19% 228.35% 212.81% 206.24% 126.83% 127.01% 100.00%
PBT 12,188 12,764 17,649 14,966 9,200 9,725 8,805 5.56%
  YoY % -4.51% -27.68% 17.92% 62.68% -5.40% 10.45% -
  Horiz. % 138.42% 144.96% 200.44% 169.97% 104.48% 110.45% 100.00%
Tax -4,948 -5,053 -6,568 -3,188 -1,926 -2,968 -869 33.59%
  YoY % 2.08% 23.06% -106.02% -65.47% 35.09% -241.41% -
  Horiz. % 569.17% 581.29% 755.52% 366.72% 221.63% 341.41% 100.00%
NP 7,240 7,710 11,081 11,778 7,273 6,757 7,936 -1.52%
  YoY % -6.10% -30.42% -5.92% 61.94% 7.64% -14.85% -
  Horiz. % 91.23% 97.16% 139.63% 148.42% 91.65% 85.15% 100.00%
NP to SH 6,618 5,809 10,098 10,841 5,854 5,726 6,688 -0.17%
  YoY % 13.93% -42.47% -6.85% 85.17% 2.24% -14.37% -
  Horiz. % 98.96% 86.86% 151.00% 162.10% 87.54% 85.63% 100.00%
Tax Rate 40.60 % 39.59 % 37.21 % 21.30 % 20.94 % 30.52 % 9.87 % 26.55%
  YoY % 2.55% 6.40% 74.69% 1.72% -31.39% 209.22% -
  Horiz. % 411.35% 401.11% 377.00% 215.81% 212.16% 309.22% 100.00%
Total Cost 962,258 1,263,228 1,173,372 1,136,086 698,621 700,160 548,638 9.81%
  YoY % -23.83% 7.66% 3.28% 62.62% -0.22% 27.62% -
  Horiz. % 175.39% 230.25% 213.87% 207.07% 127.34% 127.62% 100.00%
Net Worth 140,689 132,876 116,378 104,780 80,163 74,852 71,877 11.83%
  YoY % 5.88% 14.18% 11.07% 30.71% 7.10% 4.14% -
  Horiz. % 195.74% 184.87% 161.91% 145.78% 111.53% 104.14% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 2,794 2,273 - 2,171 -
  YoY % 0.00% 0.00% 0.00% 22.89% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 128.68% 104.71% 0.00% 100.00%
Div Payout % - % - % - % 25.77 % 38.83 % - % 32.47 % -
  YoY % 0.00% 0.00% 0.00% -33.63% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 79.37% 119.59% 0.00% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 140,689 132,876 116,378 104,780 80,163 74,852 71,877 11.83%
  YoY % 5.88% 14.18% 11.07% 30.71% 7.10% 4.14% -
  Horiz. % 195.74% 184.87% 161.91% 145.78% 111.53% 104.14% 100.00%
NOSH 129,608 123,778 108,978 104,780 85,262 82,755 81,428 8.05%
  YoY % 4.71% 13.58% 4.01% 22.89% 3.03% 1.63% -
  Horiz. % 159.17% 152.01% 133.83% 128.68% 104.71% 101.63% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.75 % 0.61 % 0.94 % 1.03 % 1.03 % 0.96 % 1.43 % -10.19%
  YoY % 22.95% -35.11% -8.74% 0.00% 7.29% -32.87% -
  Horiz. % 52.45% 42.66% 65.73% 72.03% 72.03% 67.13% 100.00%
ROE 4.70 % 4.37 % 8.68 % 10.35 % 7.30 % 7.65 % 9.30 % -10.74%
  YoY % 7.55% -49.65% -16.14% 41.78% -4.58% -17.74% -
  Horiz. % 50.54% 46.99% 93.33% 111.29% 78.49% 82.26% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 748.02 1,026.79 1,086.87 1,095.49 827.91 854.23 683.51 1.51%
  YoY % -27.15% -5.53% -0.79% 32.32% -3.08% 24.98% -
  Horiz. % 109.44% 150.22% 159.01% 160.27% 121.13% 124.98% 100.00%
EPS 5.11 4.69 9.27 10.35 6.87 6.92 8.21 -7.59%
  YoY % 8.96% -49.41% -10.43% 50.66% -0.72% -15.71% -
  Horiz. % 62.24% 57.13% 112.91% 126.07% 83.68% 84.29% 100.00%
DPS 0.00 0.00 0.00 2.67 2.67 0.00 2.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.0855 1.0735 1.0679 1.0000 0.9402 0.9045 0.8827 3.50%
  YoY % 1.12% 0.52% 6.79% 6.36% 3.95% 2.47% -
  Horiz. % 122.97% 121.62% 120.98% 113.29% 106.51% 102.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 858,113
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 112.98 148.11 138.03 133.77 82.26 82.38 64.86 9.68%
  YoY % -23.72% 7.30% 3.18% 62.62% -0.15% 27.01% -
  Horiz. % 174.19% 228.35% 212.81% 206.24% 126.83% 127.01% 100.00%
EPS 0.77 0.68 1.18 1.26 0.68 0.67 0.78 -0.21%
  YoY % 13.24% -42.37% -6.35% 85.29% 1.49% -14.10% -
  Horiz. % 98.72% 87.18% 151.28% 161.54% 87.18% 85.90% 100.00%
DPS 0.00 0.00 0.00 0.33 0.26 0.00 0.25 -
  YoY % 0.00% 0.00% 0.00% 26.92% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 132.00% 104.00% 0.00% 100.00%
NAPS 0.1640 0.1548 0.1356 0.1221 0.0934 0.0872 0.0838 11.83%
  YoY % 5.94% 14.16% 11.06% 30.73% 7.11% 4.06% -
  Horiz. % 195.70% 184.73% 161.81% 145.70% 111.46% 104.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.8000 0.8300 0.9600 1.2600 0.8300 0.9400 0.9500 -
P/RPS 0.11 0.08 0.09 0.12 0.10 0.11 0.14 -3.94%
  YoY % 37.50% -11.11% -25.00% 20.00% -9.09% -21.43% -
  Horiz. % 78.57% 57.14% 64.29% 85.71% 71.43% 78.57% 100.00%
P/EPS 15.67 17.68 10.36 12.18 12.09 13.58 11.57 5.18%
  YoY % -11.37% 70.66% -14.94% 0.74% -10.97% 17.37% -
  Horiz. % 135.44% 152.81% 89.54% 105.27% 104.49% 117.37% 100.00%
EY 6.38 5.65 9.65 8.21 8.27 7.36 8.65 -4.94%
  YoY % 12.92% -41.45% 17.54% -0.73% 12.36% -14.91% -
  Horiz. % 73.76% 65.32% 111.56% 94.91% 95.61% 85.09% 100.00%
DY 0.00 0.00 0.00 2.12 3.21 0.00 2.81 -
  YoY % 0.00% 0.00% 0.00% -33.96% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 75.44% 114.23% 0.00% 100.00%
P/NAPS 0.74 0.77 0.90 1.26 0.88 1.04 1.08 -6.10%
  YoY % -3.90% -14.44% -28.57% 43.18% -15.38% -3.70% -
  Horiz. % 68.52% 71.30% 83.33% 116.67% 81.48% 96.30% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 22/11/11 18/11/10 24/11/09 25/11/08 27/11/07 -
Price 0.7900 0.8500 0.8700 1.3000 0.8400 0.8000 0.9100 -
P/RPS 0.11 0.08 0.08 0.12 0.10 0.09 0.13 -2.74%
  YoY % 37.50% 0.00% -33.33% 20.00% 11.11% -30.77% -
  Horiz. % 84.62% 61.54% 61.54% 92.31% 76.92% 69.23% 100.00%
P/EPS 15.47 18.11 9.39 12.56 12.23 11.56 11.08 5.71%
  YoY % -14.58% 92.86% -25.24% 2.70% 5.80% 4.33% -
  Horiz. % 139.62% 163.45% 84.75% 113.36% 110.38% 104.33% 100.00%
EY 6.46 5.52 10.65 7.96 8.17 8.65 9.03 -5.42%
  YoY % 17.03% -48.17% 33.79% -2.57% -5.55% -4.21% -
  Horiz. % 71.54% 61.13% 117.94% 88.15% 90.48% 95.79% 100.00%
DY 0.00 0.00 0.00 2.05 3.17 0.00 2.93 -
  YoY % 0.00% 0.00% 0.00% -35.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 69.97% 108.19% 0.00% 100.00%
P/NAPS 0.73 0.79 0.81 1.30 0.89 0.88 1.03 -5.57%
  YoY % -7.59% -2.47% -37.69% 46.07% 1.14% -14.56% -
  Horiz. % 70.87% 76.70% 78.64% 126.21% 86.41% 85.44% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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