Highlights

[BPURI] YoY 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 -     12.07%    YoY -     1,257.58%
Quarter Report


View:


Show?  YoY % Horiz. %

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 242,541 195,077 303,247 197,211 367,049 297,730 294,764 -3.19%
  YoY % 24.33% -35.67% 53.77% -46.27% 23.28% 1.01% -
  Horiz. % 82.28% 66.18% 102.88% 66.90% 124.52% 101.01% 100.00%
PBT 3,209 3,090 2,582 3,035 2,078 5,840 4,247 -4.56%
  YoY % 3.85% 19.67% -14.93% 46.05% -64.42% 37.51% -
  Horiz. % 75.56% 72.76% 60.80% 71.46% 48.93% 137.51% 100.00%
Tax -2,975 -1,470 -1,614 -1,636 -1,228 -4,192 -935 21.26%
  YoY % -102.38% 8.92% 1.34% -33.22% 70.71% -348.34% -
  Horiz. % 318.18% 157.22% 172.62% 174.97% 131.34% 448.34% 100.00%
NP 234 1,620 968 1,399 850 1,648 3,312 -35.68%
  YoY % -85.56% 67.36% -30.81% 64.59% -48.42% -50.24% -
  Horiz. % 7.07% 48.91% 29.23% 42.24% 25.66% 49.76% 100.00%
NP to SH -1,427 1,217 1,611 1,792 132 1,623 3,285 -
  YoY % -217.26% -24.46% -10.10% 1,257.58% -91.87% -50.59% -
  Horiz. % -43.44% 37.05% 49.04% 54.55% 4.02% 49.41% 100.00%
Tax Rate 92.71 % 47.57 % 62.51 % 53.90 % 59.10 % 71.78 % 22.02 % 27.04%
  YoY % 94.89% -23.90% 15.97% -8.80% -17.67% 225.98% -
  Horiz. % 421.03% 216.03% 283.88% 244.78% 268.39% 325.98% 100.00%
Total Cost 242,307 193,457 302,279 195,812 366,199 296,082 291,452 -3.03%
  YoY % 25.25% -36.00% 54.37% -46.53% 23.68% 1.59% -
  Horiz. % 83.14% 66.38% 103.71% 67.18% 125.65% 101.59% 100.00%
Net Worth 215,294 182,626 192,310 147,364 128,820 118,712 105,288 12.65%
  YoY % 17.89% -5.04% 30.50% 14.40% 8.51% 12.75% -
  Horiz. % 204.48% 173.45% 182.65% 139.96% 122.35% 112.75% 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 - - - - - - 2,105 -
  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 % - % - % - % - % - % - % 64.10 % -
  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 215,294 182,626 192,310 147,364 128,820 118,712 105,288 12.65%
  YoY % 17.89% -5.04% 30.50% 14.40% 8.51% 12.75% -
  Horiz. % 204.48% 173.45% 182.65% 139.96% 122.35% 112.75% 100.00%
NOSH 234,526 190,156 177,032 135,757 120,000 111,164 105,288 14.27%
  YoY % 23.33% 7.41% 30.40% 13.13% 7.95% 5.58% -
  Horiz. % 222.75% 180.61% 168.14% 128.94% 113.97% 105.58% 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 0.10 % 0.83 % 0.32 % 0.71 % 0.23 % 0.55 % 1.12 % -33.12%
  YoY % -87.95% 159.38% -54.93% 208.70% -58.18% -50.89% -
  Horiz. % 8.93% 74.11% 28.57% 63.39% 20.54% 49.11% 100.00%
ROE -0.66 % 0.67 % 0.84 % 1.22 % 0.10 % 1.37 % 3.12 % -
  YoY % -198.51% -20.24% -31.15% 1,120.00% -92.70% -56.09% -
  Horiz. % -21.15% 21.47% 26.92% 39.10% 3.21% 43.91% 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 103.42 102.59 171.29 145.27 305.87 267.83 279.96 -15.28%
  YoY % 0.81% -40.11% 17.91% -52.51% 14.20% -4.33% -
  Horiz. % 36.94% 36.64% 61.18% 51.89% 109.25% 95.67% 100.00%
EPS -0.61 0.64 0.91 1.32 0.11 1.46 3.12 -
  YoY % -195.31% -29.67% -31.06% 1,100.00% -92.47% -53.21% -
  Horiz. % -19.55% 20.51% 29.17% 42.31% 3.53% 46.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 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 - 854,287
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 28.39 22.84 35.50 23.08 42.97 34.85 34.50 -3.19%
  YoY % 24.30% -35.66% 53.81% -46.29% 23.30% 1.01% -
  Horiz. % 82.29% 66.20% 102.90% 66.90% 124.55% 101.01% 100.00%
EPS -0.17 0.14 0.19 0.21 0.02 0.19 0.38 -
  YoY % -221.43% -26.32% -9.52% 950.00% -89.47% -50.00% -
  Horiz. % -44.74% 36.84% 50.00% 55.26% 5.26% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
  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 0.2520 0.2138 0.2251 0.1725 0.1508 0.1390 0.1232 12.66%
  YoY % 17.87% -5.02% 30.49% 14.39% 8.49% 12.82% -
  Horiz. % 204.55% 173.54% 182.71% 140.02% 122.40% 112.82% 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 0.40 0.42 0.39 0.55 0.27 0.36 0.45 -1.94%
  YoY % -4.76% 7.69% -29.09% 103.70% -25.00% -20.00% -
  Horiz. % 88.89% 93.33% 86.67% 122.22% 60.00% 80.00% 100.00%
P/EPS -68.20 67.19 74.18 60.61 754.55 65.75 40.38 -
  YoY % -201.50% -9.42% 22.39% -91.97% 1,047.60% 62.83% -
  Horiz. % -168.90% 166.39% 183.70% 150.10% 1,868.62% 162.83% 100.00%
EY -1.47 1.49 1.35 1.65 0.13 1.52 2.48 -
  YoY % -198.66% 10.37% -18.18% 1,169.23% -91.45% -38.71% -
  Horiz. % -59.27% 60.08% 54.44% 66.53% 5.24% 61.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
  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 0.39 0.42 0.36 0.54 0.28 0.32 0.46 -2.71%
  YoY % -7.14% 16.67% -33.33% 92.86% -12.50% -30.43% -
  Horiz. % 84.78% 91.30% 78.26% 117.39% 60.87% 69.57% 100.00%
P/EPS -66.56 67.97 67.03 59.85 772.73 59.59 41.67 -
  YoY % -197.93% 1.40% 12.00% -92.25% 1,196.74% 43.00% -
  Horiz. % -159.73% 163.11% 160.86% 143.63% 1,854.40% 143.00% 100.00%
EY -1.50 1.47 1.49 1.67 0.13 1.68 2.40 -
  YoY % -202.04% -1.34% -10.78% 1,184.62% -92.26% -30.00% -
  Horiz. % -62.50% 61.25% 62.08% 69.58% 5.42% 70.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
  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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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