Highlights

[BPURI] YoY TTM Result on 2010-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 18-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     17.01%    YoY -     132.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,053,982 1,242,927 1,258,087 1,119,523 675,775 720,626 542,385 11.70%
  YoY % -15.20% -1.21% 12.38% 65.67% -6.22% 32.86% -
  Horiz. % 194.32% 229.16% 231.95% 206.41% 124.59% 132.86% 100.00%
PBT 15,972 22,185 16,148 15,823 7,640 9,218 7,914 12.40%
  YoY % -28.01% 37.39% 2.05% 107.11% -17.12% 16.48% -
  Horiz. % 201.82% 280.33% 204.04% 199.94% 96.54% 116.48% 100.00%
Tax -10,480 -17,955 -5,308 -5,027 -2,088 -2,126 -641 59.25%
  YoY % 41.63% -238.26% -5.59% -140.76% 1.79% -231.67% -
  Horiz. % 1,634.95% 2,801.09% 828.08% 784.24% 325.74% 331.67% 100.00%
NP 5,492 4,230 10,840 10,796 5,552 7,092 7,273 -4.57%
  YoY % 29.83% -60.98% 0.41% 94.45% -21.71% -2.49% -
  Horiz. % 75.51% 58.16% 149.04% 148.44% 76.34% 97.51% 100.00%
NP to SH 5,717 2,780 10,046 10,160 4,379 6,299 6,468 -2.03%
  YoY % 105.65% -72.33% -1.12% 132.02% -30.48% -2.61% -
  Horiz. % 88.39% 42.98% 155.32% 157.08% 67.70% 97.39% 100.00%
Tax Rate 65.61 % 80.93 % 32.87 % 31.77 % 27.33 % 23.06 % 8.10 % 41.67%
  YoY % -18.93% 146.21% 3.46% 16.25% 18.52% 184.69% -
  Horiz. % 810.00% 999.14% 405.80% 392.22% 337.41% 284.69% 100.00%
Total Cost 1,048,490 1,238,697 1,247,247 1,108,727 670,223 713,534 535,112 11.85%
  YoY % -15.36% -0.69% 12.49% 65.43% -6.07% 33.34% -
  Horiz. % 195.94% 231.48% 233.08% 207.20% 125.25% 133.34% 100.00%
Net Worth 147,364 128,820 118,712 105,288 82,921 74,696 72,525 12.53%
  YoY % 14.40% 8.51% 12.75% 26.97% 11.01% 2.99% -
  Horiz. % 203.19% 177.62% 163.68% 145.17% 114.33% 102.99% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,498 2,336 2,126 4,181 3,563 4,958 2,427 0.48%
  YoY % 6.92% 9.87% -49.15% 17.33% -28.12% 104.29% -
  Horiz. % 102.93% 96.27% 87.62% 172.29% 146.84% 204.29% 100.00%
Div Payout % 43.70 % 84.04 % 21.17 % 41.16 % 81.39 % 78.71 % 37.52 % 2.57%
  YoY % -48.00% 296.98% -48.57% -49.43% 3.40% 109.78% -
  Horiz. % 116.47% 223.99% 56.42% 109.70% 216.92% 209.78% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 147,364 128,820 118,712 105,288 82,921 74,696 72,525 12.53%
  YoY % 14.40% 8.51% 12.75% 26.97% 11.01% 2.99% -
  Horiz. % 203.19% 177.62% 163.68% 145.17% 114.33% 102.99% 100.00%
NOSH 135,757 120,000 111,164 105,288 88,195 82,582 82,163 8.72%
  YoY % 13.13% 7.95% 5.58% 19.38% 6.80% 0.51% -
  Horiz. % 165.23% 146.05% 135.30% 128.15% 107.34% 100.51% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.52 % 0.34 % 0.86 % 0.96 % 0.82 % 0.98 % 1.34 % -14.58%
  YoY % 52.94% -60.47% -10.42% 17.07% -16.33% -26.87% -
  Horiz. % 38.81% 25.37% 64.18% 71.64% 61.19% 73.13% 100.00%
ROE 3.88 % 2.16 % 8.46 % 9.65 % 5.28 % 8.43 % 8.92 % -12.94%
  YoY % 79.63% -74.47% -12.33% 82.77% -37.37% -5.49% -
  Horiz. % 43.50% 24.22% 94.84% 108.18% 59.19% 94.51% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 776.37 1,035.77 1,131.74 1,063.29 766.23 872.61 660.13 2.74%
  YoY % -25.04% -8.48% 6.44% 38.77% -12.19% 32.19% -
  Horiz. % 117.61% 156.90% 171.44% 161.07% 116.07% 132.19% 100.00%
EPS 4.21 2.32 9.04 9.65 4.97 7.63 7.87 -9.89%
  YoY % 81.47% -74.34% -6.32% 94.16% -34.86% -3.05% -
  Horiz. % 53.49% 29.48% 114.87% 122.62% 63.15% 96.95% 100.00%
DPS 1.84 1.95 1.91 4.00 4.04 6.00 3.00 -7.82%
  YoY % -5.64% 2.09% -52.25% -0.99% -32.67% 100.00% -
  Horiz. % 61.33% 65.00% 63.67% 133.33% 134.67% 200.00% 100.00%
NAPS 1.0855 1.0735 1.0679 1.0000 0.9402 0.9045 0.8827 3.50%
  YoY % 1.12% 0.52% 6.79% 6.36% 3.95% 2.47% -
  Horiz. % 122.97% 121.62% 120.98% 113.29% 106.51% 102.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 858,113
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 122.83 144.84 146.61 130.46 78.75 83.98 63.21 11.70%
  YoY % -15.20% -1.21% 12.38% 65.66% -6.23% 32.86% -
  Horiz. % 194.32% 229.14% 231.94% 206.39% 124.58% 132.86% 100.00%
EPS 0.67 0.32 1.17 1.18 0.51 0.73 0.75 -1.86%
  YoY % 109.38% -72.65% -0.85% 131.37% -30.14% -2.67% -
  Horiz. % 89.33% 42.67% 156.00% 157.33% 68.00% 97.33% 100.00%
DPS 0.29 0.27 0.25 0.49 0.42 0.58 0.28 0.59%
  YoY % 7.41% 8.00% -48.98% 16.67% -27.59% 107.14% -
  Horiz. % 103.57% 96.43% 89.29% 175.00% 150.00% 207.14% 100.00%
NAPS 0.1717 0.1501 0.1383 0.1227 0.0966 0.0870 0.0845 12.53%
  YoY % 14.39% 8.53% 12.71% 27.02% 11.03% 2.96% -
  Horiz. % 203.20% 177.63% 163.67% 145.21% 114.32% 102.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.8000 0.8300 0.9600 1.2600 0.8300 0.9400 0.9500 -
P/RPS 0.10 0.08 0.08 0.12 0.11 0.11 0.14 -5.45%
  YoY % 25.00% 0.00% -33.33% 9.09% 0.00% -21.43% -
  Horiz. % 71.43% 57.14% 57.14% 85.71% 78.57% 78.57% 100.00%
P/EPS 19.00 35.83 10.62 13.06 16.72 12.32 12.07 7.85%
  YoY % -46.97% 237.38% -18.68% -21.89% 35.71% 2.07% -
  Horiz. % 157.42% 296.85% 87.99% 108.20% 138.53% 102.07% 100.00%
EY 5.26 2.79 9.41 7.66 5.98 8.11 8.29 -7.30%
  YoY % 88.53% -70.35% 22.85% 28.09% -26.26% -2.17% -
  Horiz. % 63.45% 33.66% 113.51% 92.40% 72.14% 97.83% 100.00%
DY 2.30 2.35 1.99 3.17 4.87 6.38 3.16 -5.15%
  YoY % -2.13% 18.09% -37.22% -34.91% -23.67% 101.90% -
  Horiz. % 72.78% 74.37% 62.97% 100.32% 154.11% 201.90% 100.00%
P/NAPS 0.74 0.77 0.90 1.26 0.88 1.04 1.08 -6.10%
  YoY % -3.90% -14.44% -28.57% 43.18% -15.38% -3.70% -
  Horiz. % 68.52% 71.30% 83.33% 116.67% 81.48% 96.30% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 22/11/11 18/11/10 24/11/09 25/11/08 27/11/07 -
Price 0.7900 0.8500 0.8700 1.3000 0.8400 0.8000 0.9100 -
P/RPS 0.10 0.08 0.08 0.12 0.11 0.09 0.14 -5.45%
  YoY % 25.00% 0.00% -33.33% 9.09% 22.22% -35.71% -
  Horiz. % 71.43% 57.14% 57.14% 85.71% 78.57% 64.29% 100.00%
P/EPS 18.76 36.69 9.63 13.47 16.92 10.49 11.56 8.40%
  YoY % -48.87% 281.00% -28.51% -20.39% 61.30% -9.26% -
  Horiz. % 162.28% 317.39% 83.30% 116.52% 146.37% 90.74% 100.00%
EY 5.33 2.73 10.39 7.42 5.91 9.53 8.65 -7.75%
  YoY % 95.24% -73.72% 40.03% 25.55% -37.99% 10.17% -
  Horiz. % 61.62% 31.56% 120.12% 85.78% 68.32% 110.17% 100.00%
DY 2.33 2.29 2.20 3.08 4.81 7.50 3.30 -5.63%
  YoY % 1.75% 4.09% -28.57% -35.97% -35.87% 127.27% -
  Horiz. % 70.61% 69.39% 66.67% 93.33% 145.76% 227.27% 100.00%
P/NAPS 0.73 0.79 0.81 1.30 0.89 0.88 1.03 -5.57%
  YoY % -7.59% -2.47% -37.69% 46.07% 1.14% -14.56% -
  Horiz. % 70.87% 76.70% 78.64% 126.21% 86.41% 85.44% 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
 
 

299  530  631  959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS