Highlights

[BPURI] YoY TTM Result on 2012-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     83.81%    YoY -     -14.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,227,939 1,053,478 1,053,707 1,280,062 1,178,063 1,230,646 788,045 7.67%
  YoY % 16.56% -0.02% -17.68% 8.66% -4.27% 56.16% -
  Horiz. % 155.82% 133.68% 133.71% 162.44% 149.49% 156.16% 100.00%
PBT 35,738 58,276 13,649 16,404 25,849 14,136 11,498 20.79%
  YoY % -38.67% 326.96% -16.79% -36.54% 82.86% 22.94% -
  Horiz. % 310.82% 506.84% 118.71% 142.67% 224.81% 122.94% 100.00%
Tax -12,867 -10,798 -7,830 -10,559 -19,091 -2,773 -4,081 21.08%
  YoY % -19.16% -37.91% 25.85% 44.69% -588.46% 32.05% -
  Horiz. % 315.29% 264.59% 191.86% 258.74% 467.80% 67.95% 100.00%
NP 22,871 47,478 5,819 5,845 6,758 11,363 7,417 20.63%
  YoY % -51.83% 715.91% -0.44% -13.51% -40.53% 53.20% -
  Horiz. % 308.36% 640.12% 78.45% 78.81% 91.12% 153.20% 100.00%
NP to SH 3,373 6,473 5,232 5,110 5,997 10,603 6,420 -10.17%
  YoY % -47.89% 23.72% 2.39% -14.79% -43.44% 65.16% -
  Horiz. % 52.54% 100.83% 81.50% 79.60% 93.41% 165.16% 100.00%
Tax Rate 36.00 % 18.53 % 57.37 % 64.37 % 73.86 % 19.62 % 35.49 % 0.24%
  YoY % 94.28% -67.70% -10.87% -12.85% 276.45% -44.72% -
  Horiz. % 101.44% 52.21% 161.65% 181.38% 208.11% 55.28% 100.00%
Total Cost 1,205,068 1,006,000 1,047,888 1,274,217 1,171,305 1,219,283 780,628 7.50%
  YoY % 19.79% -4.00% -17.76% 8.79% -3.93% 56.19% -
  Horiz. % 154.37% 128.87% 134.24% 163.23% 150.05% 156.19% 100.00%
Net Worth 174,880 178,550 153,333 124,905 123,780 106,321 99,610 9.83%
  YoY % -2.06% 16.45% 22.76% 0.91% 16.42% 6.74% -
  Horiz. % 175.56% 179.25% 153.93% 125.39% 124.26% 106.74% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 0 3,571 2,299 2,498 2,336 4,232 3,839 -
  YoY % 0.00% 55.26% -7.93% 6.92% -44.80% 10.23% -
  Horiz. % 0.00% 93.01% 59.90% 65.06% 60.85% 110.23% 100.00%
Div Payout % - % 55.17 % 43.96 % 48.89 % 38.96 % 39.92 % 59.81 % -
  YoY % 0.00% 25.50% -10.08% 25.49% -2.40% -33.26% -
  Horiz. % 0.00% 92.24% 73.50% 81.74% 65.14% 66.74% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 174,880 178,550 153,333 124,905 123,780 106,321 99,610 9.83%
  YoY % -2.06% 16.45% 22.76% 0.91% 16.42% 6.74% -
  Horiz. % 175.56% 179.25% 153.93% 125.39% 124.26% 106.74% 100.00%
NOSH 186,400 178,550 153,333 124,905 116,818 106,321 103,782 10.25%
  YoY % 4.40% 16.45% 22.76% 6.92% 9.87% 2.45% -
  Horiz. % 179.61% 172.04% 147.75% 120.35% 112.56% 102.45% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.86 % 4.51 % 0.55 % 0.46 % 0.57 % 0.92 % 0.94 % 12.04%
  YoY % -58.76% 720.00% 19.57% -19.30% -38.04% -2.13% -
  Horiz. % 197.87% 479.79% 58.51% 48.94% 60.64% 97.87% 100.00%
ROE 1.93 % 3.63 % 3.41 % 4.09 % 4.84 % 9.97 % 6.45 % -18.21%
  YoY % -46.83% 6.45% -16.63% -15.50% -51.45% 54.57% -
  Horiz. % 29.92% 56.28% 52.87% 63.41% 75.04% 154.57% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 658.77 590.02 687.20 1,024.82 1,008.46 1,157.48 759.32 -2.34%
  YoY % 11.65% -14.14% -32.94% 1.62% -12.87% 52.44% -
  Horiz. % 86.76% 77.70% 90.50% 134.97% 132.81% 152.44% 100.00%
EPS 1.81 3.63 3.41 4.09 5.13 9.97 6.19 -18.52%
  YoY % -50.14% 6.45% -16.63% -20.27% -48.55% 61.07% -
  Horiz. % 29.24% 58.64% 55.09% 66.07% 82.88% 161.07% 100.00%
DPS 0.00 2.00 1.50 2.00 2.00 3.98 3.70 -
  YoY % 0.00% 33.33% -25.00% 0.00% -49.75% 7.57% -
  Horiz. % 0.00% 54.05% 40.54% 54.05% 54.05% 107.57% 100.00%
NAPS 0.9382 1.0000 1.0000 1.0000 1.0596 1.0000 0.9598 -0.38%
  YoY % -6.18% 0.00% 0.00% -5.62% 5.96% 4.19% -
  Horiz. % 97.75% 104.19% 104.19% 104.19% 110.40% 104.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 858,113
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 143.10 122.77 122.79 149.17 137.29 143.41 91.83 7.67%
  YoY % 16.56% -0.02% -17.68% 8.65% -4.27% 56.17% -
  Horiz. % 155.83% 133.69% 133.71% 162.44% 149.50% 156.17% 100.00%
EPS 0.39 0.75 0.61 0.60 0.70 1.24 0.75 -10.32%
  YoY % -48.00% 22.95% 1.67% -14.29% -43.55% 65.33% -
  Horiz. % 52.00% 100.00% 81.33% 80.00% 93.33% 165.33% 100.00%
DPS 0.00 0.42 0.27 0.29 0.27 0.49 0.45 -
  YoY % 0.00% 55.56% -6.90% 7.41% -44.90% 8.89% -
  Horiz. % 0.00% 93.33% 60.00% 64.44% 60.00% 108.89% 100.00%
NAPS 0.2038 0.2081 0.1787 0.1456 0.1442 0.1239 0.1161 9.83%
  YoY % -2.07% 16.45% 22.73% 0.97% 16.38% 6.72% -
  Horiz. % 175.54% 179.24% 153.92% 125.41% 124.20% 106.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.4300 0.5400 0.7200 0.8100 0.8800 1.4000 0.8600 -
P/RPS 0.07 0.09 0.10 0.08 0.09 0.12 0.11 -7.25%
  YoY % -22.22% -10.00% 25.00% -11.11% -25.00% 9.09% -
  Horiz. % 63.64% 81.82% 90.91% 72.73% 81.82% 109.09% 100.00%
P/EPS 23.76 14.90 21.10 19.80 17.14 14.04 13.90 9.34%
  YoY % 59.46% -29.38% 6.57% 15.52% 22.08% 1.01% -
  Horiz. % 170.94% 107.19% 151.80% 142.45% 123.31% 101.01% 100.00%
EY 4.21 6.71 4.74 5.05 5.83 7.12 7.19 -8.53%
  YoY % -37.26% 41.56% -6.14% -13.38% -18.12% -0.97% -
  Horiz. % 58.55% 93.32% 65.92% 70.24% 81.08% 99.03% 100.00%
DY 0.00 3.70 2.08 2.47 2.27 2.84 4.30 -
  YoY % 0.00% 77.88% -15.79% 8.81% -20.07% -33.95% -
  Horiz. % 0.00% 86.05% 48.37% 57.44% 52.79% 66.05% 100.00%
P/NAPS 0.46 0.54 0.72 0.81 0.83 1.40 0.90 -10.58%
  YoY % -14.81% -25.00% -11.11% -2.41% -40.71% 55.56% -
  Horiz. % 51.11% 60.00% 80.00% 90.00% 92.22% 155.56% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.4150 0.5600 0.7000 0.5900 0.9400 1.3100 0.8500 -
P/RPS 0.06 0.09 0.10 0.06 0.09 0.11 0.11 -9.60%
  YoY % -33.33% -10.00% 66.67% -33.33% -18.18% 0.00% -
  Horiz. % 54.55% 81.82% 90.91% 54.55% 81.82% 100.00% 100.00%
P/EPS 22.93 15.45 20.51 14.42 18.31 13.14 13.74 8.91%
  YoY % 48.41% -24.67% 42.23% -21.25% 39.35% -4.37% -
  Horiz. % 166.89% 112.45% 149.27% 104.95% 133.26% 95.63% 100.00%
EY 4.36 6.47 4.87 6.93 5.46 7.61 7.28 -8.19%
  YoY % -32.61% 32.85% -29.73% 26.92% -28.25% 4.53% -
  Horiz. % 59.89% 88.87% 66.90% 95.19% 75.00% 104.53% 100.00%
DY 0.00 3.57 2.14 3.39 2.13 3.04 4.35 -
  YoY % 0.00% 66.82% -36.87% 59.15% -29.93% -30.11% -
  Horiz. % 0.00% 82.07% 49.20% 77.93% 48.97% 69.89% 100.00%
P/NAPS 0.44 0.56 0.70 0.59 0.89 1.31 0.89 -11.07%
  YoY % -21.43% -20.00% 18.64% -33.71% -32.06% 47.19% -
  Horiz. % 49.44% 62.92% 78.65% 66.29% 100.00% 147.19% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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