Highlights

[BPURI] YoY Quarter Result on 2012-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -93.81%    YoY -     -91.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 195,077 303,247 197,211 367,049 297,730 294,764 208,162 -1.08%
  YoY % -35.67% 53.77% -46.27% 23.28% 1.01% 41.60% -
  Horiz. % 93.71% 145.68% 94.74% 176.33% 143.03% 141.60% 100.00%
PBT 3,090 2,582 3,035 2,078 5,840 4,247 2,807 1.61%
  YoY % 19.67% -14.93% 46.05% -64.42% 37.51% 51.30% -
  Horiz. % 110.08% 91.98% 108.12% 74.03% 208.05% 151.30% 100.00%
Tax -1,470 -1,614 -1,636 -1,228 -4,192 -935 -676 13.82%
  YoY % 8.92% 1.34% -33.22% 70.71% -348.34% -38.31% -
  Horiz. % 217.46% 238.76% 242.01% 181.66% 620.12% 138.31% 100.00%
NP 1,620 968 1,399 850 1,648 3,312 2,131 -4.46%
  YoY % 67.36% -30.81% 64.59% -48.42% -50.24% 55.42% -
  Horiz. % 76.02% 45.42% 65.65% 39.89% 77.33% 155.42% 100.00%
NP to SH 1,217 1,611 1,792 132 1,623 3,285 1,808 -6.38%
  YoY % -24.46% -10.10% 1,257.58% -91.87% -50.59% 81.69% -
  Horiz. % 67.31% 89.10% 99.12% 7.30% 89.77% 181.69% 100.00%
Tax Rate 47.57 % 62.51 % 53.90 % 59.10 % 71.78 % 22.02 % 24.08 % 12.01%
  YoY % -23.90% 15.97% -8.80% -17.67% 225.98% -8.55% -
  Horiz. % 197.55% 259.59% 223.84% 245.43% 298.09% 91.45% 100.00%
Total Cost 193,457 302,279 195,812 366,199 296,082 291,452 206,031 -1.04%
  YoY % -36.00% 54.37% -46.53% 23.68% 1.59% 41.46% -
  Horiz. % 93.90% 146.72% 95.04% 177.74% 143.71% 141.46% 100.00%
Net Worth 182,626 192,310 147,364 128,820 118,712 105,288 82,921 14.06%
  YoY % -5.04% 30.50% 14.40% 8.51% 12.75% 26.97% -
  Horiz. % 220.24% 231.92% 177.72% 155.35% 143.16% 126.97% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 2,105 1,763 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 19.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 119.38% 100.00%
Div Payout % - % - % - % - % - % 64.10 % 97.56 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -34.30% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 65.70% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 182,626 192,310 147,364 128,820 118,712 105,288 82,921 14.06%
  YoY % -5.04% 30.50% 14.40% 8.51% 12.75% 26.97% -
  Horiz. % 220.24% 231.92% 177.72% 155.35% 143.16% 126.97% 100.00%
NOSH 190,156 177,032 135,757 120,000 111,164 105,288 88,195 13.65%
  YoY % 7.41% 30.40% 13.13% 7.95% 5.58% 19.38% -
  Horiz. % 215.61% 200.73% 153.93% 136.06% 126.04% 119.38% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.83 % 0.32 % 0.71 % 0.23 % 0.55 % 1.12 % 1.02 % -3.38%
  YoY % 159.38% -54.93% 208.70% -58.18% -50.89% 9.80% -
  Horiz. % 81.37% 31.37% 69.61% 22.55% 53.92% 109.80% 100.00%
ROE 0.67 % 0.84 % 1.22 % 0.10 % 1.37 % 3.12 % 2.18 % -17.84%
  YoY % -20.24% -31.15% 1,120.00% -92.70% -56.09% 43.12% -
  Horiz. % 30.73% 38.53% 55.96% 4.59% 62.84% 143.12% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 102.59 171.29 145.27 305.87 267.83 279.96 236.02 -12.96%
  YoY % -40.11% 17.91% -52.51% 14.20% -4.33% 18.62% -
  Horiz. % 43.47% 72.57% 61.55% 129.59% 113.48% 118.62% 100.00%
EPS 0.64 0.91 1.32 0.11 1.46 3.12 2.05 -17.63%
  YoY % -29.67% -31.06% 1,100.00% -92.47% -53.21% 52.20% -
  Horiz. % 31.22% 44.39% 64.39% 5.37% 71.22% 152.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.9604 1.0863 1.0855 1.0735 1.0679 1.0000 0.9402 0.35%
  YoY % -11.59% 0.07% 1.12% 0.52% 6.79% 6.36% -
  Horiz. % 102.15% 115.54% 115.45% 114.18% 113.58% 106.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 22.84 35.50 23.08 42.97 34.85 34.50 24.37 -1.07%
  YoY % -35.66% 53.81% -46.29% 23.30% 1.01% 41.57% -
  Horiz. % 93.72% 145.67% 94.71% 176.32% 143.00% 141.57% 100.00%
EPS 0.14 0.19 0.21 0.02 0.19 0.38 0.21 -6.53%
  YoY % -26.32% -9.52% 950.00% -89.47% -50.00% 80.95% -
  Horiz. % 66.67% 90.48% 100.00% 9.52% 90.48% 180.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.21 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 19.05% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 119.05% 100.00%
NAPS 0.2138 0.2251 0.1725 0.1508 0.1390 0.1232 0.0971 14.05%
  YoY % -5.02% 30.49% 14.39% 8.49% 12.82% 26.88% -
  Horiz. % 220.19% 231.82% 177.65% 155.30% 143.15% 126.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.4300 0.6750 0.8000 0.8300 0.9600 1.2600 0.8300 -
P/RPS 0.42 0.39 0.55 0.27 0.36 0.45 0.35 3.08%
  YoY % 7.69% -29.09% 103.70% -25.00% -20.00% 28.57% -
  Horiz. % 120.00% 111.43% 157.14% 77.14% 102.86% 128.57% 100.00%
P/EPS 67.19 74.18 60.61 754.55 65.75 40.38 40.49 8.80%
  YoY % -9.42% 22.39% -91.97% 1,047.60% 62.83% -0.27% -
  Horiz. % 165.94% 183.21% 149.69% 1,863.55% 162.39% 99.73% 100.00%
EY 1.49 1.35 1.65 0.13 1.52 2.48 2.47 -8.08%
  YoY % 10.37% -18.18% 1,169.23% -91.45% -38.71% 0.40% -
  Horiz. % 60.32% 54.66% 66.80% 5.26% 61.54% 100.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.59 2.41 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -34.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 65.98% 100.00%
P/NAPS 0.45 0.62 0.74 0.77 0.90 1.26 0.88 -10.57%
  YoY % -27.42% -16.22% -3.90% -14.44% -28.57% 43.18% -
  Horiz. % 51.14% 70.45% 84.09% 87.50% 102.27% 143.18% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 20/11/13 21/11/12 22/11/11 18/11/10 24/11/09 -
Price 0.4350 0.6100 0.7900 0.8500 0.8700 1.3000 0.8400 -
P/RPS 0.42 0.36 0.54 0.28 0.32 0.46 0.36 2.60%
  YoY % 16.67% -33.33% 92.86% -12.50% -30.43% 27.78% -
  Horiz. % 116.67% 100.00% 150.00% 77.78% 88.89% 127.78% 100.00%
P/EPS 67.97 67.03 59.85 772.73 59.59 41.67 40.98 8.79%
  YoY % 1.40% 12.00% -92.25% 1,196.74% 43.00% 1.68% -
  Horiz. % 165.86% 163.57% 146.05% 1,885.63% 145.41% 101.68% 100.00%
EY 1.47 1.49 1.67 0.13 1.68 2.40 2.44 -8.10%
  YoY % -1.34% -10.78% 1,184.62% -92.26% -30.00% -1.64% -
  Horiz. % 60.25% 61.07% 68.44% 5.33% 68.85% 98.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.54 2.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -35.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 64.71% 100.00%
P/NAPS 0.45 0.56 0.73 0.79 0.81 1.30 0.89 -10.74%
  YoY % -19.64% -23.29% -7.59% -2.47% -37.69% 46.07% -
  Horiz. % 50.56% 62.92% 82.02% 88.76% 91.01% 146.07% 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
 
 

393  410  616  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.195-0.035 
 IRIS 0.285+0.02 
 KGROUP 0.060.00 
 AT 0.0850.00 
 MAHSING 1.12-0.01 
 LUSTER 0.19-0.005 
 MLAB 0.03+0.005 
 DSONIC-WA 0.245+0.035 

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