Highlights

[BPURI] YoY Quarter Result on 2013-03-31 [#1]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     108.90%    YoY -     -24.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 294,482 338,413 270,818 273,677 301,882 289,305 298,421 -0.22%
  YoY % -12.98% 24.96% -1.04% -9.34% 4.35% -3.05% -
  Horiz. % 98.68% 113.40% 90.75% 91.71% 101.16% 96.95% 100.00%
PBT 2,547 3,097 4,573 3,233 3,817 2,960 2,602 -0.36%
  YoY % -17.76% -32.28% 41.45% -15.30% 28.95% 13.76% -
  Horiz. % 97.89% 119.02% 175.75% 124.25% 146.69% 113.76% 100.00%
Tax -817 -652 -1,370 -952 -1,524 -418 -634 4.31%
  YoY % -25.31% 52.41% -43.91% 37.53% -264.59% 34.07% -
  Horiz. % 128.86% 102.84% 216.09% 150.16% 240.38% 65.93% 100.00%
NP 1,730 2,445 3,203 2,281 2,293 2,542 1,968 -2.12%
  YoY % -29.24% -23.67% 40.42% -0.52% -9.80% 29.17% -
  Horiz. % 87.91% 124.24% 162.75% 115.90% 116.51% 129.17% 100.00%
NP to SH 812 1,239 1,167 1,573 2,091 2,102 1,707 -11.64%
  YoY % -34.46% 6.17% -25.81% -24.77% -0.52% 23.14% -
  Horiz. % 47.57% 72.58% 68.37% 92.15% 122.50% 123.14% 100.00%
Tax Rate 32.08 % 21.05 % 29.96 % 29.45 % 39.93 % 14.12 % 24.37 % 4.68%
  YoY % 52.40% -29.74% 1.73% -26.25% 182.79% -42.06% -
  Horiz. % 131.64% 86.38% 122.94% 120.85% 163.85% 57.94% 100.00%
Total Cost 292,752 335,968 267,615 271,396 299,589 286,763 296,453 -0.21%
  YoY % -12.86% 25.54% -1.39% -9.41% 4.47% -3.27% -
  Horiz. % 98.75% 113.33% 90.27% 91.55% 101.06% 96.73% 100.00%
Net Worth 217,940 195,533 176,281 137,100 132,611 110,813 99,526 13.94%
  YoY % 11.46% 10.92% 28.58% 3.39% 19.67% 11.34% -
  Horiz. % 218.98% 196.46% 177.12% 137.75% 133.24% 111.34% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 217,940 195,533 176,281 137,100 132,611 110,813 99,526 13.94%
  YoY % 11.46% 10.92% 28.58% 3.39% 19.67% 11.34% -
  Horiz. % 218.98% 196.46% 177.12% 137.75% 133.24% 111.34% 100.00%
NOSH 232,000 190,615 162,083 124,841 123,727 107,794 104,085 14.28%
  YoY % 21.71% 17.60% 29.83% 0.90% 14.78% 3.56% -
  Horiz. % 222.89% 183.13% 155.72% 119.94% 118.87% 103.56% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.59 % 0.72 % 1.18 % 0.83 % 0.76 % 0.88 % 0.66 % -1.85%
  YoY % -18.06% -38.98% 42.17% 9.21% -13.64% 33.33% -
  Horiz. % 89.39% 109.09% 178.79% 125.76% 115.15% 133.33% 100.00%
ROE 0.37 % 0.63 % 0.66 % 1.15 % 1.58 % 1.90 % 1.72 % -22.58%
  YoY % -41.27% -4.55% -42.61% -27.22% -16.84% 10.47% -
  Horiz. % 21.51% 36.63% 38.37% 66.86% 91.86% 110.47% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 126.93 177.54 167.09 219.22 243.99 268.38 286.71 -12.69%
  YoY % -28.51% 6.25% -23.78% -10.15% -9.09% -6.39% -
  Horiz. % 44.27% 61.92% 58.28% 76.46% 85.10% 93.61% 100.00%
EPS 0.35 0.65 0.72 1.26 1.69 1.95 1.64 -22.68%
  YoY % -46.15% -9.72% -42.86% -25.44% -13.33% 18.90% -
  Horiz. % 21.34% 39.63% 43.90% 76.83% 103.05% 118.90% 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 0.9394 1.0258 1.0876 1.0982 1.0718 1.0280 0.9562 -0.29%
  YoY % -8.42% -5.68% -0.97% 2.46% 4.26% 7.51% -
  Horiz. % 98.24% 107.28% 113.74% 114.85% 112.09% 107.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,387
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 34.47 39.61 31.70 32.03 35.33 33.86 34.93 -0.22%
  YoY % -12.98% 24.95% -1.03% -9.34% 4.34% -3.06% -
  Horiz. % 98.68% 113.40% 90.75% 91.70% 101.15% 96.94% 100.00%
EPS 0.10 0.15 0.14 0.18 0.24 0.25 0.20 -10.90%
  YoY % -33.33% 7.14% -22.22% -25.00% -4.00% 25.00% -
  Horiz. % 50.00% 75.00% 70.00% 90.00% 120.00% 125.00% 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 0.2551 0.2289 0.2063 0.1605 0.1552 0.1297 0.1165 13.94%
  YoY % 11.45% 10.95% 28.54% 3.41% 19.66% 11.33% -
  Horiz. % 218.97% 196.48% 177.08% 137.77% 133.22% 111.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.4150 0.5550 0.7150 0.6350 0.9000 1.3000 1.1600 -
P/RPS 0.33 0.31 0.43 0.29 0.37 0.48 0.40 -3.15%
  YoY % 6.45% -27.91% 48.28% -21.62% -22.92% 20.00% -
  Horiz. % 82.50% 77.50% 107.50% 72.50% 92.50% 120.00% 100.00%
P/EPS 118.57 85.38 99.31 50.40 53.25 66.67 70.73 8.98%
  YoY % 38.87% -14.03% 97.04% -5.35% -20.13% -5.74% -
  Horiz. % 167.64% 120.71% 140.41% 71.26% 75.29% 94.26% 100.00%
EY 0.84 1.17 1.01 1.98 1.88 1.50 1.41 -8.26%
  YoY % -28.21% 15.84% -48.99% 5.32% 25.33% 6.38% -
  Horiz. % 59.57% 82.98% 71.63% 140.43% 133.33% 106.38% 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 0.44 0.54 0.66 0.58 0.84 1.26 1.21 -15.50%
  YoY % -18.52% -18.18% 13.79% -30.95% -33.33% 4.13% -
  Horiz. % 36.36% 44.63% 54.55% 47.93% 69.42% 104.13% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 28/05/14 27/05/13 31/05/12 23/05/11 25/05/10 -
Price 0.3700 0.5450 0.6650 0.7750 0.8700 1.2200 1.0600 -
P/RPS 0.29 0.31 0.40 0.35 0.36 0.45 0.37 -3.98%
  YoY % -6.45% -22.50% 14.29% -2.78% -20.00% 21.62% -
  Horiz. % 78.38% 83.78% 108.11% 94.59% 97.30% 121.62% 100.00%
P/EPS 105.71 83.85 92.36 61.51 51.48 62.56 64.63 8.54%
  YoY % 26.07% -9.21% 50.15% 19.48% -17.71% -3.20% -
  Horiz. % 163.56% 129.74% 142.91% 95.17% 79.65% 96.80% 100.00%
EY 0.95 1.19 1.08 1.63 1.94 1.60 1.55 -7.83%
  YoY % -20.17% 10.19% -33.74% -15.98% 21.25% 3.23% -
  Horiz. % 61.29% 76.77% 69.68% 105.16% 125.16% 103.23% 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 0.39 0.53 0.61 0.71 0.81 1.19 1.11 -15.98%
  YoY % -26.42% -13.11% -14.08% -12.35% -31.93% 7.21% -
  Horiz. % 35.14% 47.75% 54.95% 63.96% 72.97% 107.21% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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