Highlights

[BPURI] YoY Quarter Result on 2012-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     470.45%    YoY -     147.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 473,601 206,807 326,583 326,858 289,723 369,747 250,723 11.18%
  YoY % 129.01% -36.68% -0.08% 12.82% -21.64% 47.47% -
  Horiz. % 188.89% 82.48% 130.26% 130.37% 115.56% 147.47% 100.00%
PBT 23,767 49,168 4,508 6,831 12,612 2,911 4,512 31.89%
  YoY % -51.66% 990.68% -34.01% -45.84% 333.25% -35.48% -
  Horiz. % 526.75% 1,089.72% 99.91% 151.40% 279.52% 64.52% 100.00%
Tax -10,118 -7,256 -4,119 -6,769 -14,165 -382 -2,542 25.88%
  YoY % -39.44% -76.16% 39.15% 52.21% -3,608.11% 84.97% -
  Horiz. % 398.03% 285.44% 162.04% 266.29% 557.24% 15.03% 100.00%
NP 13,649 41,912 389 62 -1,553 2,529 1,970 38.05%
  YoY % -67.43% 10,674.29% 527.42% 103.99% -161.41% 28.38% -
  Horiz. % 692.84% 2,127.51% 19.75% 3.15% -78.83% 128.38% 100.00%
NP to SH -466 1,570 268 753 -1,577 2,472 2,003 -
  YoY % -129.68% 485.82% -64.41% 147.75% -163.79% 23.41% -
  Horiz. % -23.27% 78.38% 13.38% 37.59% -78.73% 123.41% 100.00%
Tax Rate 42.57 % 14.76 % 91.37 % 99.09 % 112.31 % 13.12 % 56.34 % -4.56%
  YoY % 188.41% -83.85% -7.79% -11.77% 756.02% -76.71% -
  Horiz. % 75.56% 26.20% 162.18% 175.88% 199.34% 23.29% 100.00%
Total Cost 459,952 164,895 326,194 326,796 291,276 367,218 248,753 10.78%
  YoY % 178.94% -49.45% -0.18% 12.19% -20.68% 47.62% -
  Horiz. % 184.90% 66.29% 131.13% 131.37% 117.09% 147.62% 100.00%
Net Worth 174,880 178,550 153,333 124,905 123,780 106,321 99,610 9.83%
  YoY % -2.06% 16.45% 22.76% 0.91% 16.42% 6.74% -
  Horiz. % 175.56% 179.25% 153.93% 125.39% 124.26% 106.74% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,571 2,299 2,498 2,336 2,126 2,075 -
  YoY % 0.00% 55.26% -7.93% 6.92% 9.87% 2.45% -
  Horiz. % 0.00% 172.04% 110.81% 120.35% 112.56% 102.45% 100.00%
Div Payout % - % 227.45 % 858.21 % 331.75 % - % 86.02 % 103.63 % -
  YoY % 0.00% -73.50% 158.69% 0.00% 0.00% -16.99% -
  Horiz. % 0.00% 219.48% 828.15% 320.13% 0.00% 83.01% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 174,880 178,550 153,333 124,905 123,780 106,321 99,610 9.83%
  YoY % -2.06% 16.45% 22.76% 0.91% 16.42% 6.74% -
  Horiz. % 175.56% 179.25% 153.93% 125.39% 124.26% 106.74% 100.00%
NOSH 186,400 178,550 153,333 124,905 116,818 106,321 103,782 10.25%
  YoY % 4.40% 16.45% 22.76% 6.92% 9.87% 2.45% -
  Horiz. % 179.61% 172.04% 147.75% 120.35% 112.56% 102.45% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.88 % 20.27 % 0.12 % 0.02 % -0.54 % 0.68 % 0.79 % 24.05%
  YoY % -85.79% 16,791.67% 500.00% 103.70% -179.41% -13.92% -
  Horiz. % 364.56% 2,565.82% 15.19% 2.53% -68.35% 86.08% 100.00%
ROE -0.27 % 0.88 % 0.17 % 0.60 % -1.27 % 2.33 % 2.01 % -
  YoY % -130.68% 417.65% -71.67% 147.24% -154.51% 15.92% -
  Horiz. % -13.43% 43.78% 8.46% 29.85% -63.18% 115.92% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 254.08 115.83 212.99 261.68 248.01 347.76 241.59 0.84%
  YoY % 119.36% -45.62% -18.61% 5.51% -28.68% 43.95% -
  Horiz. % 105.17% 47.94% 88.16% 108.32% 102.66% 143.95% 100.00%
EPS -0.25 0.88 0.17 0.61 -1.42 2.30 1.93 -
  YoY % -128.41% 417.65% -72.13% 142.96% -161.74% 19.17% -
  Horiz. % -12.95% 45.60% 8.81% 31.61% -73.58% 119.17% 100.00%
DPS 0.00 2.00 1.50 2.00 2.00 2.00 2.00 -
  YoY % 0.00% 33.33% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 75.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9382 1.0000 1.0000 1.0000 1.0596 1.0000 0.9598 -0.38%
  YoY % -6.18% 0.00% 0.00% -5.62% 5.96% 4.19% -
  Horiz. % 97.75% 104.19% 104.19% 104.19% 110.40% 104.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 55.44 24.21 38.23 38.26 33.91 43.28 29.35 11.18%
  YoY % 129.00% -36.67% -0.08% 12.83% -21.65% 47.46% -
  Horiz. % 188.89% 82.49% 130.26% 130.36% 115.54% 147.46% 100.00%
EPS -0.05 0.18 0.03 0.09 -0.18 0.29 0.23 -
  YoY % -127.78% 500.00% -66.67% 150.00% -162.07% 26.09% -
  Horiz. % -21.74% 78.26% 13.04% 39.13% -78.26% 126.09% 100.00%
DPS 0.00 0.42 0.27 0.29 0.27 0.25 0.24 -
  YoY % 0.00% 55.56% -6.90% 7.41% 8.00% 4.17% -
  Horiz. % 0.00% 175.00% 112.50% 120.83% 112.50% 104.17% 100.00%
NAPS 0.2047 0.2090 0.1795 0.1462 0.1449 0.1245 0.1166 9.83%
  YoY % -2.06% 16.43% 22.78% 0.90% 16.39% 6.78% -
  Horiz. % 175.56% 179.25% 153.95% 125.39% 124.27% 106.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.4300 0.5400 0.7200 0.8100 0.8800 1.4000 0.8600 -
P/RPS 0.17 0.47 0.34 0.31 0.35 0.40 0.36 -11.75%
  YoY % -63.83% 38.24% 9.68% -11.43% -12.50% 11.11% -
  Horiz. % 47.22% 130.56% 94.44% 86.11% 97.22% 111.11% 100.00%
P/EPS -172.00 61.41 411.94 134.36 -65.19 60.21 44.56 -
  YoY % -380.08% -85.09% 206.59% 306.11% -208.27% 35.12% -
  Horiz. % -386.00% 137.81% 924.46% 301.53% -146.30% 135.12% 100.00%
EY -0.58 1.63 0.24 0.74 -1.53 1.66 2.24 -
  YoY % -135.58% 579.17% -67.57% 148.37% -192.17% -25.89% -
  Horiz. % -25.89% 72.77% 10.71% 33.04% -68.30% 74.11% 100.00%
DY 0.00 3.70 2.08 2.47 2.27 1.43 2.33 -
  YoY % 0.00% 77.88% -15.79% 8.81% 58.74% -38.63% -
  Horiz. % 0.00% 158.80% 89.27% 106.01% 97.42% 61.37% 100.00%
P/NAPS 0.46 0.54 0.72 0.81 0.83 1.40 0.90 -10.58%
  YoY % -14.81% -25.00% -11.11% -2.41% -40.71% 55.56% -
  Horiz. % 51.11% 60.00% 80.00% 90.00% 92.22% 155.56% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.4150 0.5600 0.7000 0.5900 0.9400 1.3100 0.8500 -
P/RPS 0.16 0.48 0.33 0.23 0.38 0.38 0.35 -12.23%
  YoY % -66.67% 45.45% 43.48% -39.47% 0.00% 8.57% -
  Horiz. % 45.71% 137.14% 94.29% 65.71% 108.57% 108.57% 100.00%
P/EPS -166.00 63.69 400.50 97.87 -69.63 56.34 44.04 -
  YoY % -360.64% -84.10% 309.22% 240.56% -223.59% 27.93% -
  Horiz. % -376.93% 144.62% 909.40% 222.23% -158.11% 127.93% 100.00%
EY -0.60 1.57 0.25 1.02 -1.44 1.77 2.27 -
  YoY % -138.22% 528.00% -75.49% 170.83% -181.36% -22.03% -
  Horiz. % -26.43% 69.16% 11.01% 44.93% -63.44% 77.97% 100.00%
DY 0.00 3.57 2.14 3.39 2.13 1.53 2.35 -
  YoY % 0.00% 66.82% -36.87% 59.15% 39.22% -34.89% -
  Horiz. % 0.00% 151.91% 91.06% 144.26% 90.64% 65.11% 100.00%
P/NAPS 0.44 0.56 0.70 0.59 0.89 1.31 0.89 -11.07%
  YoY % -21.43% -20.00% 18.64% -33.71% -32.06% 47.19% -
  Horiz. % 49.44% 62.92% 78.65% 66.29% 100.00% 147.19% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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