Highlights

[BPURI] YoY Quarter Result on 2010-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -24.75%    YoY -     23.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 326,583 326,858 289,723 369,747 250,723 146,354 195,121 8.96%
  YoY % -0.08% 12.82% -21.64% 47.47% 71.31% -24.99% -
  Horiz. % 167.37% 167.52% 148.48% 189.50% 128.50% 75.01% 100.00%
PBT 4,508 6,831 12,612 2,911 4,512 740 1,880 15.68%
  YoY % -34.01% -45.84% 333.25% -35.48% 509.73% -60.64% -
  Horiz. % 239.79% 363.35% 670.85% 154.84% 240.00% 39.36% 100.00%
Tax -4,119 -6,769 -14,165 -382 -2,542 -643 200 -
  YoY % 39.15% 52.21% -3,608.11% 84.97% -295.33% -421.50% -
  Horiz. % -2,059.50% -3,384.50% -7,082.50% -191.00% -1,271.00% -321.50% 100.00%
NP 389 62 -1,553 2,529 1,970 97 2,080 -24.36%
  YoY % 527.42% 103.99% -161.41% 28.38% 1,930.93% -95.34% -
  Horiz. % 18.70% 2.98% -74.66% 121.59% 94.71% 4.66% 100.00%
NP to SH 268 753 -1,577 2,472 2,003 -12 2,017 -28.54%
  YoY % -64.41% 147.75% -163.79% 23.41% 16,791.67% -100.59% -
  Horiz. % 13.29% 37.33% -78.19% 122.56% 99.31% -0.59% 100.00%
Tax Rate 91.37 % 99.09 % 112.31 % 13.12 % 56.34 % 86.89 % -10.64 % -
  YoY % -7.79% -11.77% 756.02% -76.71% -35.16% 916.64% -
  Horiz. % -858.74% -931.30% -1,055.55% -123.31% -529.51% -816.64% 100.00%
Total Cost 326,194 326,796 291,276 367,218 248,753 146,257 193,041 9.13%
  YoY % -0.18% 12.19% -20.68% 47.62% 70.08% -24.24% -
  Horiz. % 168.98% 169.29% 150.89% 190.23% 128.86% 75.76% 100.00%
Net Worth 153,333 124,905 123,780 106,321 99,610 81,198 73,777 12.95%
  YoY % 22.76% 0.91% 16.42% 6.74% 22.68% 10.06% -
  Horiz. % 207.83% 169.30% 167.78% 144.11% 135.01% 110.06% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,299 2,498 2,336 2,126 2,075 1,800 3,306 -5.87%
  YoY % -7.93% 6.92% 9.87% 2.45% 15.31% -45.56% -
  Horiz. % 69.56% 75.55% 70.66% 64.31% 62.77% 54.44% 100.00%
Div Payout % 858.21 % 331.75 % - % 86.02 % 103.63 % - % 163.93 % 31.74%
  YoY % 158.69% 0.00% 0.00% -16.99% 0.00% 0.00% -
  Horiz. % 523.52% 202.37% 0.00% 52.47% 63.22% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 153,333 124,905 123,780 106,321 99,610 81,198 73,777 12.95%
  YoY % 22.76% 0.91% 16.42% 6.74% 22.68% 10.06% -
  Horiz. % 207.83% 169.30% 167.78% 144.11% 135.01% 110.06% 100.00%
NOSH 153,333 124,905 116,818 106,321 103,782 90,000 82,663 10.84%
  YoY % 22.76% 6.92% 9.87% 2.45% 15.31% 8.87% -
  Horiz. % 185.49% 151.10% 141.32% 128.62% 125.55% 108.87% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.12 % 0.02 % -0.54 % 0.68 % 0.79 % 0.07 % 1.07 % -30.53%
  YoY % 500.00% 103.70% -179.41% -13.92% 1,028.57% -93.46% -
  Horiz. % 11.21% 1.87% -50.47% 63.55% 73.83% 6.54% 100.00%
ROE 0.17 % 0.60 % -1.27 % 2.33 % 2.01 % -0.01 % 2.73 % -37.02%
  YoY % -71.67% 147.24% -154.51% 15.92% 20,200.00% -100.37% -
  Horiz. % 6.23% 21.98% -46.52% 85.35% 73.63% -0.37% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 212.99 261.68 248.01 347.76 241.59 162.62 236.04 -1.70%
  YoY % -18.61% 5.51% -28.68% 43.95% 48.56% -31.10% -
  Horiz. % 90.23% 110.86% 105.07% 147.33% 102.35% 68.90% 100.00%
EPS 0.17 0.61 -1.42 2.30 1.93 -0.01 2.44 -35.83%
  YoY % -72.13% 142.96% -161.74% 19.17% 19,400.00% -100.41% -
  Horiz. % 6.97% 25.00% -58.20% 94.26% 79.10% -0.41% 100.00%
DPS 1.50 2.00 2.00 2.00 2.00 2.00 4.00 -15.07%
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 37.50% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 1.0000 1.0000 1.0596 1.0000 0.9598 0.9022 0.8925 1.91%
  YoY % 0.00% -5.62% 5.96% 4.19% 6.38% 1.09% -
  Horiz. % 112.04% 112.04% 118.72% 112.04% 107.54% 101.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 38.23 38.26 33.91 43.28 29.35 17.13 22.84 8.96%
  YoY % -0.08% 12.83% -21.65% 47.46% 71.34% -25.00% -
  Horiz. % 167.38% 167.51% 148.47% 189.49% 128.50% 75.00% 100.00%
EPS 0.03 0.09 -0.18 0.29 0.23 0.00 0.24 -29.27%
  YoY % -66.67% 150.00% -162.07% 26.09% 0.00% 0.00% -
  Horiz. % 12.50% 37.50% -75.00% 120.83% 95.83% 0.00% 100.00%
DPS 0.27 0.29 0.27 0.25 0.24 0.21 0.39 -5.94%
  YoY % -6.90% 7.41% 8.00% 4.17% 14.29% -46.15% -
  Horiz. % 69.23% 74.36% 69.23% 64.10% 61.54% 53.85% 100.00%
NAPS 0.1795 0.1462 0.1449 0.1245 0.1166 0.0950 0.0864 12.95%
  YoY % 22.78% 0.90% 16.39% 6.78% 22.74% 9.95% -
  Horiz. % 207.75% 169.21% 167.71% 144.10% 134.95% 109.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.7200 0.8100 0.8800 1.4000 0.8600 0.9600 0.9000 -
P/RPS 0.34 0.31 0.35 0.40 0.36 0.59 0.38 -1.84%
  YoY % 9.68% -11.43% -12.50% 11.11% -38.98% 55.26% -
  Horiz. % 89.47% 81.58% 92.11% 105.26% 94.74% 155.26% 100.00%
P/EPS 411.94 134.36 -65.19 60.21 44.56 -7,200.00 36.89 49.45%
  YoY % 206.59% 306.11% -208.27% 35.12% 100.62% -19,617.48% -
  Horiz. % 1,116.67% 364.22% -176.71% 163.21% 120.79% -19,517.48% 100.00%
EY 0.24 0.74 -1.53 1.66 2.24 -0.01 2.71 -33.21%
  YoY % -67.57% 148.37% -192.17% -25.89% 22,500.00% -100.37% -
  Horiz. % 8.86% 27.31% -56.46% 61.25% 82.66% -0.37% 100.00%
DY 2.08 2.47 2.27 1.43 2.33 2.08 4.44 -11.86%
  YoY % -15.79% 8.81% 58.74% -38.63% 12.02% -53.15% -
  Horiz. % 46.85% 55.63% 51.13% 32.21% 52.48% 46.85% 100.00%
P/NAPS 0.72 0.81 0.83 1.40 0.90 1.06 1.01 -5.48%
  YoY % -11.11% -2.41% -40.71% 55.56% -15.09% 4.95% -
  Horiz. % 71.29% 80.20% 82.18% 138.61% 89.11% 104.95% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 19/02/09 26/02/08 -
Price 0.7000 0.5900 0.9400 1.3100 0.8500 0.8100 0.8400 -
P/RPS 0.33 0.23 0.38 0.38 0.35 0.50 0.36 -1.44%
  YoY % 43.48% -39.47% 0.00% 8.57% -30.00% 38.89% -
  Horiz. % 91.67% 63.89% 105.56% 105.56% 97.22% 138.89% 100.00%
P/EPS 400.50 97.87 -69.63 56.34 44.04 -6,075.00 34.43 50.47%
  YoY % 309.22% 240.56% -223.59% 27.93% 100.72% -17,744.50% -
  Horiz. % 1,163.23% 284.26% -202.24% 163.64% 127.91% -17,644.50% 100.00%
EY 0.25 1.02 -1.44 1.77 2.27 -0.02 2.90 -33.51%
  YoY % -75.49% 170.83% -181.36% -22.03% 11,450.00% -100.69% -
  Horiz. % 8.62% 35.17% -49.66% 61.03% 78.28% -0.69% 100.00%
DY 2.14 3.39 2.13 1.53 2.35 2.47 4.76 -12.46%
  YoY % -36.87% 59.15% 39.22% -34.89% -4.86% -48.11% -
  Horiz. % 44.96% 71.22% 44.75% 32.14% 49.37% 51.89% 100.00%
P/NAPS 0.70 0.59 0.89 1.31 0.89 0.90 0.94 -4.79%
  YoY % 18.64% -33.71% -32.06% 47.19% -1.11% -4.26% -
  Horiz. % 74.47% 62.77% 94.68% 139.36% 94.68% 95.74% 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