Highlights

[BPURI] YoY Quarter Result on 2011-03-31 [#1]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -14.97%    YoY -     23.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 270,818 273,677 301,882 289,305 298,421 134,952 150,595 10.27%
  YoY % -1.04% -9.34% 4.35% -3.05% 121.13% -10.39% -
  Horiz. % 179.83% 181.73% 200.46% 192.11% 198.16% 89.61% 100.00%
PBT 4,573 3,233 3,817 2,960 2,602 1,627 1,777 17.05%
  YoY % 41.45% -15.30% 28.95% 13.76% 59.93% -8.44% -
  Horiz. % 257.34% 181.94% 214.80% 166.57% 146.43% 91.56% 100.00%
Tax -1,370 -952 -1,524 -418 -634 -281 -142 45.88%
  YoY % -43.91% 37.53% -264.59% 34.07% -125.62% -97.89% -
  Horiz. % 964.79% 670.42% 1,073.24% 294.37% 446.48% 197.89% 100.00%
NP 3,203 2,281 2,293 2,542 1,968 1,346 1,635 11.85%
  YoY % 40.42% -0.52% -9.80% 29.17% 46.21% -17.68% -
  Horiz. % 195.90% 139.51% 140.24% 155.47% 120.37% 82.32% 100.00%
NP to SH 1,167 1,573 2,091 2,102 1,707 1,015 1,199 -0.45%
  YoY % -25.81% -24.77% -0.52% 23.14% 68.18% -15.35% -
  Horiz. % 97.33% 131.19% 174.40% 175.31% 142.37% 84.65% 100.00%
Tax Rate 29.96 % 29.45 % 39.93 % 14.12 % 24.37 % 17.27 % 7.99 % 24.63%
  YoY % 1.73% -26.25% 182.79% -42.06% 41.11% 116.15% -
  Horiz. % 374.97% 368.59% 499.75% 176.72% 305.01% 216.15% 100.00%
Total Cost 267,615 271,396 299,589 286,763 296,453 133,606 148,960 10.25%
  YoY % -1.39% -9.41% 4.47% -3.27% 121.89% -10.31% -
  Horiz. % 179.66% 182.19% 201.12% 192.51% 199.02% 89.69% 100.00%
Net Worth 176,281 137,100 132,611 110,813 99,526 75,797 74,726 15.37%
  YoY % 28.58% 3.39% 19.67% 11.34% 31.31% 1.43% -
  Horiz. % 235.90% 183.47% 177.46% 148.29% 133.19% 101.43% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 176,281 137,100 132,611 110,813 99,526 75,797 74,726 15.37%
  YoY % 28.58% 3.39% 19.67% 11.34% 31.31% 1.43% -
  Horiz. % 235.90% 183.47% 177.46% 148.29% 133.19% 101.43% 100.00%
NOSH 162,083 124,841 123,727 107,794 104,085 83,884 82,689 11.86%
  YoY % 29.83% 0.90% 14.78% 3.56% 24.08% 1.44% -
  Horiz. % 196.01% 150.98% 149.63% 130.36% 125.87% 101.44% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.18 % 0.83 % 0.76 % 0.88 % 0.66 % 1.00 % 1.09 % 1.33%
  YoY % 42.17% 9.21% -13.64% 33.33% -34.00% -8.26% -
  Horiz. % 108.26% 76.15% 69.72% 80.73% 60.55% 91.74% 100.00%
ROE 0.66 % 1.15 % 1.58 % 1.90 % 1.72 % 1.34 % 1.60 % -13.72%
  YoY % -42.61% -27.22% -16.84% 10.47% 28.36% -16.25% -
  Horiz. % 41.25% 71.88% 98.75% 118.75% 107.50% 83.75% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 167.09 219.22 243.99 268.38 286.71 160.88 182.12 -1.42%
  YoY % -23.78% -10.15% -9.09% -6.39% 78.21% -11.66% -
  Horiz. % 91.75% 120.37% 133.97% 147.36% 157.43% 88.34% 100.00%
EPS 0.72 1.26 1.69 1.95 1.64 1.21 1.45 -11.01%
  YoY % -42.86% -25.44% -13.33% 18.90% 35.54% -16.55% -
  Horiz. % 49.66% 86.90% 116.55% 134.48% 113.10% 83.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0876 1.0982 1.0718 1.0280 0.9562 0.9036 0.9037 3.13%
  YoY % -0.97% 2.46% 4.26% 7.51% 5.82% -0.01% -
  Horiz. % 120.35% 121.52% 118.60% 113.75% 105.81% 99.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 31.70 32.04 35.34 33.87 34.93 15.80 17.63 10.27%
  YoY % -1.06% -9.34% 4.34% -3.03% 121.08% -10.38% -
  Horiz. % 179.81% 181.74% 200.45% 192.12% 198.13% 89.62% 100.00%
EPS 0.14 0.18 0.24 0.25 0.20 0.12 0.14 -
  YoY % -22.22% -25.00% -4.00% 25.00% 66.67% -14.29% -
  Horiz. % 100.00% 128.57% 171.43% 178.57% 142.86% 85.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2063 0.1605 0.1552 0.1297 0.1165 0.0887 0.0875 15.36%
  YoY % 28.54% 3.41% 19.66% 11.33% 31.34% 1.37% -
  Horiz. % 235.77% 183.43% 177.37% 148.23% 133.14% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.7150 0.6350 0.9000 1.3000 1.1600 0.8000 0.6900 -
P/RPS 0.43 0.29 0.37 0.48 0.40 0.50 0.38 2.08%
  YoY % 48.28% -21.62% -22.92% 20.00% -20.00% 31.58% -
  Horiz. % 113.16% 76.32% 97.37% 126.32% 105.26% 131.58% 100.00%
P/EPS 99.31 50.40 53.25 66.67 70.73 66.12 47.59 13.04%
  YoY % 97.04% -5.35% -20.13% -5.74% 6.97% 38.94% -
  Horiz. % 208.68% 105.90% 111.89% 140.09% 148.62% 138.94% 100.00%
EY 1.01 1.98 1.88 1.50 1.41 1.51 2.10 -11.48%
  YoY % -48.99% 5.32% 25.33% 6.38% -6.62% -28.10% -
  Horiz. % 48.10% 94.29% 89.52% 71.43% 67.14% 71.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.58 0.84 1.26 1.21 0.89 0.76 -2.32%
  YoY % 13.79% -30.95% -33.33% 4.13% 35.96% 17.11% -
  Horiz. % 86.84% 76.32% 110.53% 165.79% 159.21% 117.11% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 27/05/13 31/05/12 23/05/11 25/05/10 28/05/09 28/05/08 -
Price 0.6650 0.7750 0.8700 1.2200 1.0600 0.8800 0.9000 -
P/RPS 0.40 0.35 0.36 0.45 0.37 0.55 0.49 -3.32%
  YoY % 14.29% -2.78% -20.00% 21.62% -32.73% 12.24% -
  Horiz. % 81.63% 71.43% 73.47% 91.84% 75.51% 112.24% 100.00%
P/EPS 92.36 61.51 51.48 62.56 64.63 72.73 62.07 6.84%
  YoY % 50.15% 19.48% -17.71% -3.20% -11.14% 17.17% -
  Horiz. % 148.80% 99.10% 82.94% 100.79% 104.12% 117.17% 100.00%
EY 1.08 1.63 1.94 1.60 1.55 1.38 1.61 -6.44%
  YoY % -33.74% -15.98% 21.25% 3.23% 12.32% -14.29% -
  Horiz. % 67.08% 101.24% 120.50% 99.38% 96.27% 85.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.71 0.81 1.19 1.11 0.97 1.00 -7.90%
  YoY % -14.08% -12.35% -31.93% 7.21% 14.43% -3.00% -
  Horiz. % 61.00% 71.00% 81.00% 119.00% 111.00% 97.00% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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