Highlights

[BPURI] YoY Quarter Result on 2012-06-30 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     2.06%    YoY -     -44.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 266,381 272,606 256,236 284,273 301,305 267,714 186,307 6.14%
  YoY % -2.28% 6.39% -9.86% -5.65% 12.55% 43.70% -
  Horiz. % 142.98% 146.32% 137.53% 152.58% 161.72% 143.70% 100.00%
PBT 1,879 1,953 2,873 3,678 4,437 4,376 2,466 -4.43%
  YoY % -3.79% -32.02% -21.89% -17.11% 1.39% 77.45% -
  Horiz. % 76.20% 79.20% 116.50% 149.15% 179.93% 177.45% 100.00%
Tax 9 -558 -1,123 -1,038 -316 -822 -488 -
  YoY % 101.61% 50.31% -8.19% -228.48% 61.56% -68.44% -
  Horiz. % -1.84% 114.34% 230.12% 212.70% 64.75% 168.44% 100.00%
NP 1,888 1,395 1,750 2,640 4,121 3,554 1,978 -0.77%
  YoY % 35.34% -20.29% -33.71% -35.94% 15.95% 79.68% -
  Horiz. % 95.45% 70.53% 88.47% 133.47% 208.34% 179.68% 100.00%
NP to SH 1,306 2,125 1,599 2,134 3,849 3,139 1,568 -3.00%
  YoY % -38.54% 32.90% -25.07% -44.56% 22.62% 100.19% -
  Horiz. % 83.29% 135.52% 101.98% 136.10% 245.47% 200.19% 100.00%
Tax Rate -0.48 % 28.57 % 39.09 % 28.22 % 7.12 % 18.78 % 19.79 % -
  YoY % -101.68% -26.91% 38.52% 296.35% -62.09% -5.10% -
  Horiz. % -2.43% 144.37% 197.52% 142.60% 35.98% 94.90% 100.00%
Total Cost 264,493 271,211 254,486 281,633 297,184 264,160 184,329 6.20%
  YoY % -2.48% 6.57% -9.64% -5.23% 12.50% 43.31% -
  Horiz. % 143.49% 147.13% 138.06% 152.79% 161.22% 143.31% 100.00%
Net Worth 192,781 188,762 141,479 134,441 115,005 101,697 77,200 16.47%
  YoY % 2.13% 33.42% 5.23% 16.90% 13.09% 31.73% -
  Horiz. % 249.71% 244.51% 183.26% 174.15% 148.97% 131.73% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 192,781 188,762 141,479 134,441 115,005 101,697 77,200 16.47%
  YoY % 2.13% 33.42% 5.23% 16.90% 13.09% 31.73% -
  Horiz. % 249.71% 244.51% 183.26% 174.15% 148.97% 131.73% 100.00%
NOSH 194,925 172,764 127,920 123,352 108,117 104,983 83,850 15.09%
  YoY % 12.83% 35.06% 3.70% 14.09% 2.99% 25.20% -
  Horiz. % 232.47% 206.04% 152.56% 147.11% 128.94% 125.20% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.71 % 0.51 % 0.68 % 0.93 % 1.37 % 1.33 % 1.06 % -6.46%
  YoY % 39.22% -25.00% -26.88% -32.12% 3.01% 25.47% -
  Horiz. % 66.98% 48.11% 64.15% 87.74% 129.25% 125.47% 100.00%
ROE 0.68 % 1.13 % 1.13 % 1.59 % 3.35 % 3.09 % 2.03 % -16.66%
  YoY % -39.82% 0.00% -28.93% -52.54% 8.41% 52.22% -
  Horiz. % 33.50% 55.67% 55.67% 78.33% 165.02% 152.22% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 136.66 157.79 200.31 230.46 278.68 255.01 222.19 -7.78%
  YoY % -13.39% -21.23% -13.08% -17.30% 9.28% 14.77% -
  Horiz. % 61.51% 71.02% 90.15% 103.72% 125.42% 114.77% 100.00%
EPS 0.67 1.23 1.25 1.73 3.56 2.99 1.87 -15.72%
  YoY % -45.53% -1.60% -27.75% -51.40% 19.06% 59.89% -
  Horiz. % 35.83% 65.78% 66.84% 92.51% 190.37% 159.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9890 1.0926 1.1060 1.0899 1.0637 0.9687 0.9207 1.20%
  YoY % -9.48% -1.21% 1.48% 2.46% 9.81% 5.21% -
  Horiz. % 107.42% 118.67% 120.13% 118.38% 115.53% 105.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.18 31.91 29.99 33.28 35.27 31.34 21.81 6.13%
  YoY % -2.29% 6.40% -9.89% -5.64% 12.54% 43.70% -
  Horiz. % 142.96% 146.31% 137.51% 152.59% 161.71% 143.70% 100.00%
EPS 0.15 0.25 0.19 0.25 0.45 0.37 0.18 -2.99%
  YoY % -40.00% 31.58% -24.00% -44.44% 21.62% 105.56% -
  Horiz. % 83.33% 138.89% 105.56% 138.89% 250.00% 205.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2257 0.2210 0.1656 0.1574 0.1346 0.1190 0.0904 16.47%
  YoY % 2.13% 33.45% 5.21% 16.94% 13.11% 31.64% -
  Horiz. % 249.67% 244.47% 183.19% 174.12% 148.89% 131.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.5350 0.6700 0.6850 0.8700 1.2000 1.0300 0.9000 -
P/RPS 0.39 0.42 0.34 0.38 0.43 0.40 0.41 -0.83%
  YoY % -7.14% 23.53% -10.53% -11.63% 7.50% -2.44% -
  Horiz. % 95.12% 102.44% 82.93% 92.68% 104.88% 97.56% 100.00%
P/EPS 79.85 54.47 54.80 50.29 33.71 34.45 48.13 8.80%
  YoY % 46.59% -0.60% 8.97% 49.18% -2.15% -28.42% -
  Horiz. % 165.90% 113.17% 113.86% 104.49% 70.04% 71.58% 100.00%
EY 1.25 1.84 1.82 1.99 2.97 2.90 2.08 -8.13%
  YoY % -32.07% 1.10% -8.54% -33.00% 2.41% 39.42% -
  Horiz. % 60.10% 88.46% 87.50% 95.67% 142.79% 139.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.61 0.62 0.80 1.13 1.06 0.98 -9.45%
  YoY % -11.48% -1.61% -22.50% -29.20% 6.60% 8.16% -
  Horiz. % 55.10% 62.24% 63.27% 81.63% 115.31% 108.16% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 26/08/14 26/08/13 30/08/12 22/08/11 23/08/10 19/08/09 -
Price 0.3450 0.6650 0.7000 0.8300 1.1200 1.1800 0.8000 -
P/RPS 0.25 0.42 0.35 0.36 0.40 0.46 0.36 -5.89%
  YoY % -40.48% 20.00% -2.78% -10.00% -13.04% 27.78% -
  Horiz. % 69.44% 116.67% 97.22% 100.00% 111.11% 127.78% 100.00%
P/EPS 51.49 54.07 56.00 47.98 31.46 39.46 42.78 3.14%
  YoY % -4.77% -3.45% 16.72% 52.51% -20.27% -7.76% -
  Horiz. % 120.36% 126.39% 130.90% 112.16% 73.54% 92.24% 100.00%
EY 1.94 1.85 1.79 2.08 3.18 2.53 2.34 -3.07%
  YoY % 4.86% 3.35% -13.94% -34.59% 25.69% 8.12% -
  Horiz. % 82.91% 79.06% 76.50% 88.89% 135.90% 108.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.61 0.63 0.76 1.05 1.22 0.87 -14.07%
  YoY % -42.62% -3.17% -17.11% -27.62% -13.93% 40.23% -
  Horiz. % 40.23% 70.11% 72.41% 87.36% 120.69% 140.23% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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