Highlights

[BPURI] YoY Quarter Result on 2014-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -2.55%    YoY -     485.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 300,003 210,690 473,601 206,807 326,583 326,858 289,723 0.58%
  YoY % 42.39% -55.51% 129.01% -36.68% -0.08% 12.82% -
  Horiz. % 103.55% 72.72% 163.47% 71.38% 112.72% 112.82% 100.00%
PBT 11,713 11,126 23,767 49,168 4,508 6,831 12,612 -1.22%
  YoY % 5.28% -53.19% -51.66% 990.68% -34.01% -45.84% -
  Horiz. % 92.87% 88.22% 188.45% 389.85% 35.74% 54.16% 100.00%
Tax -6,446 -6,316 -10,118 -7,256 -4,119 -6,769 -14,165 -12.29%
  YoY % -2.06% 37.58% -39.44% -76.16% 39.15% 52.21% -
  Horiz. % 45.51% 44.59% 71.43% 51.22% 29.08% 47.79% 100.00%
NP 5,267 4,810 13,649 41,912 389 62 -1,553 -
  YoY % 9.50% -64.76% -67.43% 10,674.29% 527.42% 103.99% -
  Horiz. % -339.15% -309.72% -878.88% -2,698.78% -25.05% -3.99% 100.00%
NP to SH 2,034 783 -466 1,570 268 753 -1,577 -
  YoY % 159.77% 268.03% -129.68% 485.82% -64.41% 147.75% -
  Horiz. % -128.98% -49.65% 29.55% -99.56% -16.99% -47.75% 100.00%
Tax Rate 55.03 % 56.77 % 42.57 % 14.76 % 91.37 % 99.09 % 112.31 % -11.20%
  YoY % -3.07% 33.36% 188.41% -83.85% -7.79% -11.77% -
  Horiz. % 49.00% 50.55% 37.90% 13.14% 81.36% 88.23% 100.00%
Total Cost 294,736 205,880 459,952 164,895 326,194 326,796 291,276 0.20%
  YoY % 43.16% -55.24% 178.94% -49.45% -0.18% 12.19% -
  Horiz. % 101.19% 70.68% 157.91% 56.61% 111.99% 112.19% 100.00%
Net Worth 239,535 223,897 174,880 178,550 153,333 124,905 123,780 11.62%
  YoY % 6.98% 28.03% -2.06% 16.45% 22.76% 0.91% -
  Horiz. % 193.52% 180.88% 141.28% 144.25% 123.88% 100.91% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 3,571 2,299 2,498 2,336 -
  YoY % 0.00% 0.00% 0.00% 55.26% -7.93% 6.92% -
  Horiz. % 0.00% 0.00% 0.00% 152.85% 98.44% 106.92% 100.00%
Div Payout % - % - % - % 227.45 % 858.21 % 331.75 % - % -
  YoY % 0.00% 0.00% 0.00% -73.50% 158.69% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 68.56% 258.69% 100.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 239,535 223,897 174,880 178,550 153,333 124,905 123,780 11.62%
  YoY % 6.98% 28.03% -2.06% 16.45% 22.76% 0.91% -
  Horiz. % 193.52% 180.88% 141.28% 144.25% 123.88% 100.91% 100.00%
NOSH 267,160 243,870 186,400 178,550 153,333 124,905 116,818 14.77%
  YoY % 9.55% 30.83% 4.40% 16.45% 22.76% 6.92% -
  Horiz. % 228.70% 208.76% 159.56% 152.84% 131.26% 106.92% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.76 % 2.28 % 2.88 % 20.27 % 0.12 % 0.02 % -0.54 % -
  YoY % -22.81% -20.83% -85.79% 16,791.67% 500.00% 103.70% -
  Horiz. % -325.93% -422.22% -533.33% -3,753.70% -22.22% -3.70% 100.00%
ROE 0.85 % 0.35 % -0.27 % 0.88 % 0.17 % 0.60 % -1.27 % -
  YoY % 142.86% 229.63% -130.68% 417.65% -71.67% 147.24% -
  Horiz. % -66.93% -27.56% 21.26% -69.29% -13.39% -47.24% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 112.29 86.39 254.08 115.83 212.99 261.68 248.01 -12.36%
  YoY % 29.98% -66.00% 119.36% -45.62% -18.61% 5.51% -
  Horiz. % 45.28% 34.83% 102.45% 46.70% 85.88% 105.51% 100.00%
EPS 0.76 0.32 -0.25 0.88 0.17 0.61 -1.42 -
  YoY % 137.50% 228.00% -128.41% 417.65% -72.13% 142.96% -
  Horiz. % -53.52% -22.54% 17.61% -61.97% -11.97% -42.96% 100.00%
DPS 0.00 0.00 0.00 2.00 1.50 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 33.33% -25.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 75.00% 100.00% 100.00%
NAPS 0.8966 0.9181 0.9382 1.0000 1.0000 1.0000 1.0596 -2.74%
  YoY % -2.34% -2.14% -6.18% 0.00% 0.00% -5.62% -
  Horiz. % 84.62% 86.65% 88.54% 94.38% 94.38% 94.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 35.12 24.66 55.44 24.21 38.23 38.26 33.91 0.59%
  YoY % 42.42% -55.52% 129.00% -36.67% -0.08% 12.83% -
  Horiz. % 103.57% 72.72% 163.49% 71.39% 112.74% 112.83% 100.00%
EPS 0.24 0.09 -0.05 0.18 0.03 0.09 -0.18 -
  YoY % 166.67% 280.00% -127.78% 500.00% -66.67% 150.00% -
  Horiz. % -133.33% -50.00% 27.78% -100.00% -16.67% -50.00% 100.00%
DPS 0.00 0.00 0.00 0.42 0.27 0.29 0.27 -
  YoY % 0.00% 0.00% 0.00% 55.56% -6.90% 7.41% -
  Horiz. % 0.00% 0.00% 0.00% 155.56% 100.00% 107.41% 100.00%
NAPS 0.2804 0.2621 0.2047 0.2090 0.1795 0.1462 0.1449 11.62%
  YoY % 6.98% 28.04% -2.06% 16.43% 22.78% 0.90% -
  Horiz. % 193.51% 180.88% 141.27% 144.24% 123.88% 100.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.3400 0.4350 0.4300 0.5400 0.7200 0.8100 0.8800 -
P/RPS 0.30 0.50 0.17 0.47 0.34 0.31 0.35 -2.53%
  YoY % -40.00% 194.12% -63.83% 38.24% 9.68% -11.43% -
  Horiz. % 85.71% 142.86% 48.57% 134.29% 97.14% 88.57% 100.00%
P/EPS 44.66 135.48 -172.00 61.41 411.94 134.36 -65.19 -
  YoY % -67.04% 178.77% -380.08% -85.09% 206.59% 306.11% -
  Horiz. % -68.51% -207.82% 263.84% -94.20% -631.91% -206.11% 100.00%
EY 2.24 0.74 -0.58 1.63 0.24 0.74 -1.53 -
  YoY % 202.70% 227.59% -135.58% 579.17% -67.57% 148.37% -
  Horiz. % -146.41% -48.37% 37.91% -106.54% -15.69% -48.37% 100.00%
DY 0.00 0.00 0.00 3.70 2.08 2.47 2.27 -
  YoY % 0.00% 0.00% 0.00% 77.88% -15.79% 8.81% -
  Horiz. % 0.00% 0.00% 0.00% 163.00% 91.63% 108.81% 100.00%
P/NAPS 0.38 0.47 0.46 0.54 0.72 0.81 0.83 -12.20%
  YoY % -19.15% 2.17% -14.81% -25.00% -11.11% -2.41% -
  Horiz. % 45.78% 56.63% 55.42% 65.06% 86.75% 97.59% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.3300 0.4500 0.4150 0.5600 0.7000 0.5900 0.9400 -
P/RPS 0.29 0.52 0.16 0.48 0.33 0.23 0.38 -4.40%
  YoY % -44.23% 225.00% -66.67% 45.45% 43.48% -39.47% -
  Horiz. % 76.32% 136.84% 42.11% 126.32% 86.84% 60.53% 100.00%
P/EPS 43.34 140.16 -166.00 63.69 400.50 97.87 -69.63 -
  YoY % -69.08% 184.43% -360.64% -84.10% 309.22% 240.56% -
  Horiz. % -62.24% -201.29% 238.40% -91.47% -575.18% -140.56% 100.00%
EY 2.31 0.71 -0.60 1.57 0.25 1.02 -1.44 -
  YoY % 225.35% 218.33% -138.22% 528.00% -75.49% 170.83% -
  Horiz. % -160.42% -49.31% 41.67% -109.03% -17.36% -70.83% 100.00%
DY 0.00 0.00 0.00 3.57 2.14 3.39 2.13 -
  YoY % 0.00% 0.00% 0.00% 66.82% -36.87% 59.15% -
  Horiz. % 0.00% 0.00% 0.00% 167.61% 100.47% 159.15% 100.00%
P/NAPS 0.37 0.49 0.44 0.56 0.70 0.59 0.89 -13.60%
  YoY % -24.49% 11.36% -21.43% -20.00% 18.64% -33.71% -
  Horiz. % 41.57% 55.06% 49.44% 62.92% 78.65% 66.29% 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
 
 

402  409  596  1040 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.29+0.025 
 KGROUP 0.060.00 
 AT 0.0850.00 
 MAHSING 1.12-0.01 
 LUSTER 0.185-0.01 
 MLAB 0.03+0.005 
 DSONIC-WA 0.235+0.025 

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