Highlights

[BPURI] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     4.33%    YoY -     13.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,119,476 1,066,494 1,128,894 969,498 1,270,938 1,184,453 1,147,865 -0.42%
  YoY % 4.97% -5.53% 16.44% -23.72% 7.30% 3.19% -
  Horiz. % 97.53% 92.91% 98.35% 84.46% 110.72% 103.19% 100.00%
PBT 20,849 10,754 12,144 12,188 12,764 17,649 14,966 5.68%
  YoY % 93.86% -11.44% -0.36% -4.51% -27.68% 17.92% -
  Horiz. % 139.31% 71.86% 81.14% 81.43% 85.28% 117.92% 100.00%
Tax -9,456 -2,817 -4,722 -4,948 -5,053 -6,568 -3,188 19.85%
  YoY % -235.64% 40.34% 4.55% 2.08% 23.06% -106.02% -
  Horiz. % 296.61% 88.37% 148.14% 155.21% 158.51% 206.02% 100.00%
NP 11,393 7,937 7,421 7,240 7,710 11,081 11,778 -0.55%
  YoY % 43.54% 6.95% 2.50% -6.10% -30.42% -5.92% -
  Horiz. % 96.73% 67.39% 63.01% 61.47% 65.46% 94.08% 100.00%
NP to SH 382 5,016 6,537 6,618 5,809 10,098 10,841 -42.70%
  YoY % -92.37% -23.27% -1.23% 13.93% -42.47% -6.85% -
  Horiz. % 3.53% 46.27% 60.30% 61.05% 53.59% 93.15% 100.00%
Tax Rate 45.35 % 26.20 % 38.89 % 40.60 % 39.59 % 37.21 % 21.30 % 13.41%
  YoY % 73.09% -32.63% -4.21% 2.55% 6.40% 74.69% -
  Horiz. % 212.91% 123.00% 182.58% 190.61% 185.87% 174.69% 100.00%
Total Cost 1,108,082 1,058,557 1,121,473 962,258 1,263,228 1,173,372 1,136,086 -0.41%
  YoY % 4.68% -5.61% 16.55% -23.83% 7.66% 3.28% -
  Horiz. % 97.54% 93.18% 98.71% 84.70% 111.19% 103.28% 100.00%
Net Worth 215,294 197,433 185,579 140,689 132,876 116,378 104,780 12.74%
  YoY % 9.05% 6.39% 31.91% 5.88% 14.18% 11.07% -
  Horiz. % 205.47% 188.42% 177.11% 134.27% 126.81% 111.07% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 2,794 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 25.77 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 215,294 197,433 185,579 140,689 132,876 116,378 104,780 12.74%
  YoY % 9.05% 6.39% 31.91% 5.88% 14.18% 11.07% -
  Horiz. % 205.47% 188.42% 177.11% 134.27% 126.81% 111.07% 100.00%
NOSH 234,526 205,573 170,836 129,608 123,778 108,978 104,780 14.36%
  YoY % 14.08% 20.33% 31.81% 4.71% 13.58% 4.01% -
  Horiz. % 223.83% 196.19% 163.04% 123.69% 118.13% 104.01% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.02 % 0.74 % 0.66 % 0.75 % 0.61 % 0.94 % 1.03 % -0.16%
  YoY % 37.84% 12.12% -12.00% 22.95% -35.11% -8.74% -
  Horiz. % 99.03% 71.84% 64.08% 72.82% 59.22% 91.26% 100.00%
ROE 0.18 % 2.54 % 3.52 % 4.70 % 4.37 % 8.68 % 10.35 % -49.07%
  YoY % -92.91% -27.84% -25.11% 7.55% -49.65% -16.14% -
  Horiz. % 1.74% 24.54% 34.01% 45.41% 42.22% 83.86% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 477.34 518.79 660.81 748.02 1,026.79 1,086.87 1,095.49 -12.92%
  YoY % -7.99% -21.49% -11.66% -27.15% -5.53% -0.79% -
  Horiz. % 43.57% 47.36% 60.32% 68.28% 93.73% 99.21% 100.00%
EPS 0.16 2.44 3.83 5.11 4.69 9.27 10.35 -50.06%
  YoY % -93.44% -36.29% -25.05% 8.96% -49.41% -10.43% -
  Horiz. % 1.55% 23.57% 37.00% 49.37% 45.31% 89.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9180 0.9604 1.0863 1.0855 1.0735 1.0679 1.0000 -1.41%
  YoY % -4.41% -11.59% 0.07% 1.12% 0.52% 6.79% -
  Horiz. % 91.80% 96.04% 108.63% 108.55% 107.35% 106.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 869,537
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 128.74 122.65 129.83 111.50 146.16 136.22 132.01 -0.42%
  YoY % 4.97% -5.53% 16.44% -23.71% 7.30% 3.19% -
  Horiz. % 97.52% 92.91% 98.35% 84.46% 110.72% 103.19% 100.00%
EPS 0.04 0.58 0.75 0.76 0.67 1.16 1.25 -43.63%
  YoY % -93.10% -22.67% -1.32% 13.43% -42.24% -7.20% -
  Horiz. % 3.20% 46.40% 60.00% 60.80% 53.60% 92.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2476 0.2271 0.2134 0.1618 0.1528 0.1338 0.1205 12.74%
  YoY % 9.03% 6.42% 31.89% 5.89% 14.20% 11.04% -
  Horiz. % 205.48% 188.46% 177.10% 134.27% 126.80% 111.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.4150 0.4300 0.6750 0.8000 0.8300 0.9600 1.2600 -
P/RPS 0.09 0.08 0.10 0.11 0.08 0.09 0.12 -4.68%
  YoY % 12.50% -20.00% -9.09% 37.50% -11.11% -25.00% -
  Horiz. % 75.00% 66.67% 83.33% 91.67% 66.67% 75.00% 100.00%
P/EPS 254.34 17.62 17.64 15.67 17.68 10.36 12.18 65.87%
  YoY % 1,343.47% -0.11% 12.57% -11.37% 70.66% -14.94% -
  Horiz. % 2,088.18% 144.66% 144.83% 128.65% 145.16% 85.06% 100.00%
EY 0.39 5.67 5.67 6.38 5.65 9.65 8.21 -39.79%
  YoY % -93.12% 0.00% -11.13% 12.92% -41.45% 17.54% -
  Horiz. % 4.75% 69.06% 69.06% 77.71% 68.82% 117.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.45 0.62 0.74 0.77 0.90 1.26 -15.76%
  YoY % 0.00% -27.42% -16.22% -3.90% -14.44% -28.57% -
  Horiz. % 35.71% 35.71% 49.21% 58.73% 61.11% 71.43% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 26/11/14 20/11/13 21/11/12 22/11/11 18/11/10 -
Price 0.4050 0.4350 0.6100 0.7900 0.8500 0.8700 1.3000 -
P/RPS 0.08 0.08 0.09 0.11 0.08 0.08 0.12 -6.53%
  YoY % 0.00% -11.11% -18.18% 37.50% 0.00% -33.33% -
  Horiz. % 66.67% 66.67% 75.00% 91.67% 66.67% 66.67% 100.00%
P/EPS 248.21 17.83 15.94 15.47 18.11 9.39 12.56 64.35%
  YoY % 1,292.09% 11.86% 3.04% -14.58% 92.86% -25.24% -
  Horiz. % 1,976.19% 141.96% 126.91% 123.17% 144.19% 74.76% 100.00%
EY 0.40 5.61 6.27 6.46 5.52 10.65 7.96 -39.23%
  YoY % -92.87% -10.53% -2.94% 17.03% -48.17% 33.79% -
  Horiz. % 5.03% 70.48% 78.77% 81.16% 69.35% 133.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.45 0.56 0.73 0.79 0.81 1.30 -16.51%
  YoY % -2.22% -19.64% -23.29% -7.59% -2.47% -37.69% -
  Horiz. % 33.85% 34.62% 43.08% 56.15% 60.77% 62.31% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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