Highlights

[BPURI] YoY Quarter Result on 2014-06-30 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     82.09%    YoY -     32.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 286,408 302,584 266,381 272,606 256,236 284,273 301,305 -0.84%
  YoY % -5.35% 13.59% -2.28% 6.39% -9.86% -5.65% -
  Horiz. % 95.06% 100.42% 88.41% 90.48% 85.04% 94.35% 100.00%
PBT 2,374 9,881 1,879 1,953 2,873 3,678 4,437 -9.89%
  YoY % -75.97% 425.86% -3.79% -32.02% -21.89% -17.11% -
  Horiz. % 53.50% 222.70% 42.35% 44.02% 64.75% 82.89% 100.00%
Tax -892 -3,300 9 -558 -1,123 -1,038 -316 18.86%
  YoY % 72.97% -36,766.66% 101.61% 50.31% -8.19% -228.48% -
  Horiz. % 282.28% 1,044.30% -2.85% 176.58% 355.38% 328.48% 100.00%
NP 1,482 6,581 1,888 1,395 1,750 2,640 4,121 -15.66%
  YoY % -77.48% 248.57% 35.34% -20.29% -33.71% -35.94% -
  Horiz. % 35.96% 159.69% 45.81% 33.85% 42.47% 64.06% 100.00%
NP to SH 190 902 1,306 2,125 1,599 2,134 3,849 -39.41%
  YoY % -78.94% -30.93% -38.54% 32.90% -25.07% -44.56% -
  Horiz. % 4.94% 23.43% 33.93% 55.21% 41.54% 55.44% 100.00%
Tax Rate 37.57 % 33.40 % -0.48 % 28.57 % 39.09 % 28.22 % 7.12 % 31.91%
  YoY % 12.49% 7,058.33% -101.68% -26.91% 38.52% 296.35% -
  Horiz. % 527.67% 469.10% -6.74% 401.26% 549.02% 396.35% 100.00%
Total Cost 284,926 296,003 264,493 271,211 254,486 281,633 297,184 -0.70%
  YoY % -3.74% 11.91% -2.48% 6.57% -9.64% -5.23% -
  Horiz. % 95.88% 99.60% 89.00% 91.26% 85.63% 94.77% 100.00%
Net Worth 229,788 216,179 192,781 188,762 141,479 134,441 115,005 12.22%
  YoY % 6.30% 12.14% 2.13% 33.42% 5.23% 16.90% -
  Horiz. % 199.81% 187.97% 167.63% 164.13% 123.02% 116.90% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 229,788 216,179 192,781 188,762 141,479 134,441 115,005 12.22%
  YoY % 6.30% 12.14% 2.13% 33.42% 5.23% 16.90% -
  Horiz. % 199.81% 187.97% 167.63% 164.13% 123.02% 116.90% 100.00%
NOSH 262,646 231,282 194,925 172,764 127,920 123,352 108,117 15.93%
  YoY % 13.56% 18.65% 12.83% 35.06% 3.70% 14.09% -
  Horiz. % 242.93% 213.92% 180.29% 159.79% 118.32% 114.09% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.52 % 2.17 % 0.71 % 0.51 % 0.68 % 0.93 % 1.37 % -14.90%
  YoY % -76.04% 205.63% 39.22% -25.00% -26.88% -32.12% -
  Horiz. % 37.96% 158.39% 51.82% 37.23% 49.64% 67.88% 100.00%
ROE 0.08 % 0.42 % 0.68 % 1.13 % 1.13 % 1.59 % 3.35 % -46.31%
  YoY % -80.95% -38.24% -39.82% 0.00% -28.93% -52.54% -
  Horiz. % 2.39% 12.54% 20.30% 33.73% 33.73% 47.46% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 109.05 130.83 136.66 157.79 200.31 230.46 278.68 -14.46%
  YoY % -16.65% -4.27% -13.39% -21.23% -13.08% -17.30% -
  Horiz. % 39.13% 46.95% 49.04% 56.62% 71.88% 82.70% 100.00%
EPS 0.07 0.39 0.67 1.23 1.25 1.73 3.56 -48.02%
  YoY % -82.05% -41.79% -45.53% -1.60% -27.75% -51.40% -
  Horiz. % 1.97% 10.96% 18.82% 34.55% 35.11% 48.60% 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 0.8749 0.9347 0.9890 1.0926 1.1060 1.0899 1.0637 -3.20%
  YoY % -6.40% -5.49% -9.48% -1.21% 1.48% 2.46% -
  Horiz. % 82.25% 87.87% 92.98% 102.72% 103.98% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.53 35.42 31.18 31.91 29.99 33.28 35.27 -0.84%
  YoY % -5.34% 13.60% -2.29% 6.40% -9.89% -5.64% -
  Horiz. % 95.07% 100.43% 88.40% 90.47% 85.03% 94.36% 100.00%
EPS 0.02 0.11 0.15 0.25 0.19 0.25 0.45 -40.46%
  YoY % -81.82% -26.67% -40.00% 31.58% -24.00% -44.44% -
  Horiz. % 4.44% 24.44% 33.33% 55.56% 42.22% 55.56% 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 0.2690 0.2531 0.2257 0.2210 0.1656 0.1574 0.1346 12.22%
  YoY % 6.28% 12.14% 2.13% 33.45% 5.21% 16.94% -
  Horiz. % 199.85% 188.04% 167.68% 164.19% 123.03% 116.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.4050 0.3700 0.5350 0.6700 0.6850 0.8700 1.2000 -
P/RPS 0.37 0.28 0.39 0.42 0.34 0.38 0.43 -2.47%
  YoY % 32.14% -28.21% -7.14% 23.53% -10.53% -11.63% -
  Horiz. % 86.05% 65.12% 90.70% 97.67% 79.07% 88.37% 100.00%
P/EPS 559.85 94.87 79.85 54.47 54.80 50.29 33.71 59.66%
  YoY % 490.12% 18.81% 46.59% -0.60% 8.97% 49.18% -
  Horiz. % 1,660.78% 281.43% 236.87% 161.58% 162.56% 149.18% 100.00%
EY 0.18 1.05 1.25 1.84 1.82 1.99 2.97 -37.30%
  YoY % -82.86% -16.00% -32.07% 1.10% -8.54% -33.00% -
  Horiz. % 6.06% 35.35% 42.09% 61.95% 61.28% 67.00% 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 0.46 0.40 0.54 0.61 0.62 0.80 1.13 -13.90%
  YoY % 15.00% -25.93% -11.48% -1.61% -22.50% -29.20% -
  Horiz. % 40.71% 35.40% 47.79% 53.98% 54.87% 70.80% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 26/08/15 26/08/14 26/08/13 30/08/12 22/08/11 -
Price 0.3450 0.3800 0.3450 0.6650 0.7000 0.8300 1.1200 -
P/RPS 0.32 0.29 0.25 0.42 0.35 0.36 0.40 -3.65%
  YoY % 10.34% 16.00% -40.48% 20.00% -2.78% -10.00% -
  Horiz. % 80.00% 72.50% 62.50% 105.00% 87.50% 90.00% 100.00%
P/EPS 476.91 97.44 51.49 54.07 56.00 47.98 31.46 57.25%
  YoY % 389.44% 89.24% -4.77% -3.45% 16.72% 52.51% -
  Horiz. % 1,515.93% 309.73% 163.67% 171.87% 178.00% 152.51% 100.00%
EY 0.21 1.03 1.94 1.85 1.79 2.08 3.18 -36.40%
  YoY % -79.61% -46.91% 4.86% 3.35% -13.94% -34.59% -
  Horiz. % 6.60% 32.39% 61.01% 58.18% 56.29% 65.41% 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 0.39 0.41 0.35 0.61 0.63 0.76 1.05 -15.20%
  YoY % -4.88% 17.14% -42.62% -3.17% -17.11% -27.62% -
  Horiz. % 37.14% 39.05% 33.33% 58.10% 60.00% 72.38% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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