Highlights

[BPURI] YoY Quarter Result on 2012-03-31 [#1]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     232.59%    YoY -     -0.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 338,413 270,818 273,677 301,882 289,305 298,421 134,952 16.55%
  YoY % 24.96% -1.04% -9.34% 4.35% -3.05% 121.13% -
  Horiz. % 250.77% 200.68% 202.80% 223.70% 214.38% 221.13% 100.00%
PBT 3,097 4,573 3,233 3,817 2,960 2,602 1,627 11.32%
  YoY % -32.28% 41.45% -15.30% 28.95% 13.76% 59.93% -
  Horiz. % 190.35% 281.07% 198.71% 234.60% 181.93% 159.93% 100.00%
Tax -652 -1,370 -952 -1,524 -418 -634 -281 15.05%
  YoY % 52.41% -43.91% 37.53% -264.59% 34.07% -125.62% -
  Horiz. % 232.03% 487.54% 338.79% 542.35% 148.75% 225.62% 100.00%
NP 2,445 3,203 2,281 2,293 2,542 1,968 1,346 10.46%
  YoY % -23.67% 40.42% -0.52% -9.80% 29.17% 46.21% -
  Horiz. % 181.65% 237.96% 169.47% 170.36% 188.86% 146.21% 100.00%
NP to SH 1,239 1,167 1,573 2,091 2,102 1,707 1,015 3.38%
  YoY % 6.17% -25.81% -24.77% -0.52% 23.14% 68.18% -
  Horiz. % 122.07% 114.98% 154.98% 206.01% 207.09% 168.18% 100.00%
Tax Rate 21.05 % 29.96 % 29.45 % 39.93 % 14.12 % 24.37 % 17.27 % 3.35%
  YoY % -29.74% 1.73% -26.25% 182.79% -42.06% 41.11% -
  Horiz. % 121.89% 173.48% 170.53% 231.21% 81.76% 141.11% 100.00%
Total Cost 335,968 267,615 271,396 299,589 286,763 296,453 133,606 16.60%
  YoY % 25.54% -1.39% -9.41% 4.47% -3.27% 121.89% -
  Horiz. % 251.46% 200.30% 203.13% 224.23% 214.63% 221.89% 100.00%
Net Worth 195,533 176,281 137,100 132,611 110,813 99,526 75,797 17.10%
  YoY % 10.92% 28.58% 3.39% 19.67% 11.34% 31.31% -
  Horiz. % 257.97% 232.57% 180.88% 174.95% 146.20% 131.31% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 195,533 176,281 137,100 132,611 110,813 99,526 75,797 17.10%
  YoY % 10.92% 28.58% 3.39% 19.67% 11.34% 31.31% -
  Horiz. % 257.97% 232.57% 180.88% 174.95% 146.20% 131.31% 100.00%
NOSH 190,615 162,083 124,841 123,727 107,794 104,085 83,884 14.65%
  YoY % 17.60% 29.83% 0.90% 14.78% 3.56% 24.08% -
  Horiz. % 227.24% 193.22% 148.83% 147.50% 128.50% 124.08% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.72 % 1.18 % 0.83 % 0.76 % 0.88 % 0.66 % 1.00 % -5.33%
  YoY % -38.98% 42.17% 9.21% -13.64% 33.33% -34.00% -
  Horiz. % 72.00% 118.00% 83.00% 76.00% 88.00% 66.00% 100.00%
ROE 0.63 % 0.66 % 1.15 % 1.58 % 1.90 % 1.72 % 1.34 % -11.81%
  YoY % -4.55% -42.61% -27.22% -16.84% 10.47% 28.36% -
  Horiz. % 47.01% 49.25% 85.82% 117.91% 141.79% 128.36% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 177.54 167.09 219.22 243.99 268.38 286.71 160.88 1.66%
  YoY % 6.25% -23.78% -10.15% -9.09% -6.39% 78.21% -
  Horiz. % 110.36% 103.86% 136.26% 151.66% 166.82% 178.21% 100.00%
EPS 0.65 0.72 1.26 1.69 1.95 1.64 1.21 -9.83%
  YoY % -9.72% -42.86% -25.44% -13.33% 18.90% 35.54% -
  Horiz. % 53.72% 59.50% 104.13% 139.67% 161.16% 135.54% 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 1.0258 1.0876 1.0982 1.0718 1.0280 0.9562 0.9036 2.14%
  YoY % -5.68% -0.97% 2.46% 4.26% 7.51% 5.82% -
  Horiz. % 113.52% 120.36% 121.54% 118.61% 113.77% 105.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 39.61 31.70 32.04 35.34 33.87 34.93 15.80 16.55%
  YoY % 24.95% -1.06% -9.34% 4.34% -3.03% 121.08% -
  Horiz. % 250.70% 200.63% 202.78% 223.67% 214.37% 221.08% 100.00%
EPS 0.15 0.14 0.18 0.24 0.25 0.20 0.12 3.79%
  YoY % 7.14% -22.22% -25.00% -4.00% 25.00% 66.67% -
  Horiz. % 125.00% 116.67% 150.00% 200.00% 208.33% 166.67% 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 0.2289 0.2063 0.1605 0.1552 0.1297 0.1165 0.0887 17.11%
  YoY % 10.95% 28.54% 3.41% 19.66% 11.33% 31.34% -
  Horiz. % 258.06% 232.58% 180.95% 174.97% 146.22% 131.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.5550 0.7150 0.6350 0.9000 1.3000 1.1600 0.8000 -
P/RPS 0.31 0.43 0.29 0.37 0.48 0.40 0.50 -7.65%
  YoY % -27.91% 48.28% -21.62% -22.92% 20.00% -20.00% -
  Horiz. % 62.00% 86.00% 58.00% 74.00% 96.00% 80.00% 100.00%
P/EPS 85.38 99.31 50.40 53.25 66.67 70.73 66.12 4.35%
  YoY % -14.03% 97.04% -5.35% -20.13% -5.74% 6.97% -
  Horiz. % 129.13% 150.20% 76.23% 80.54% 100.83% 106.97% 100.00%
EY 1.17 1.01 1.98 1.88 1.50 1.41 1.51 -4.16%
  YoY % 15.84% -48.99% 5.32% 25.33% 6.38% -6.62% -
  Horiz. % 77.48% 66.89% 131.13% 124.50% 99.34% 93.38% 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 0.54 0.66 0.58 0.84 1.26 1.21 0.89 -7.99%
  YoY % -18.18% 13.79% -30.95% -33.33% 4.13% 35.96% -
  Horiz. % 60.67% 74.16% 65.17% 94.38% 141.57% 135.96% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 27/05/13 31/05/12 23/05/11 25/05/10 28/05/09 -
Price 0.5450 0.6650 0.7750 0.8700 1.2200 1.0600 0.8800 -
P/RPS 0.31 0.40 0.35 0.36 0.45 0.37 0.55 -9.11%
  YoY % -22.50% 14.29% -2.78% -20.00% 21.62% -32.73% -
  Horiz. % 56.36% 72.73% 63.64% 65.45% 81.82% 67.27% 100.00%
P/EPS 83.85 92.36 61.51 51.48 62.56 64.63 72.73 2.40%
  YoY % -9.21% 50.15% 19.48% -17.71% -3.20% -11.14% -
  Horiz. % 115.29% 126.99% 84.57% 70.78% 86.02% 88.86% 100.00%
EY 1.19 1.08 1.63 1.94 1.60 1.55 1.38 -2.44%
  YoY % 10.19% -33.74% -15.98% 21.25% 3.23% 12.32% -
  Horiz. % 86.23% 78.26% 118.12% 140.58% 115.94% 112.32% 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 0.53 0.61 0.71 0.81 1.19 1.11 0.97 -9.58%
  YoY % -13.11% -14.08% -12.35% -31.93% 7.21% 14.43% -
  Horiz. % 54.64% 62.89% 73.20% 83.51% 122.68% 114.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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