[BPURI] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -31.25%
YoY- -42.47%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,059,826 1,094,708 1,280,062 1,270,938 1,172,310 1,207,528 1,178,063 -6.81%
PBT 12,212 12,932 16,404 12,764 14,990 15,268 25,849 -39.36%
Tax -4,150 -3,808 -10,559 -5,053 -5,124 -6,096 -19,091 -63.88%
NP 8,062 9,124 5,845 7,710 9,866 9,172 6,758 12.49%
-
NP to SH 6,344 6,292 5,110 5,809 8,450 8,364 5,997 3.82%
-
Tax Rate 33.98% 29.45% 64.37% 39.59% 34.18% 39.93% 73.86% -
Total Cost 1,051,764 1,085,584 1,274,217 1,263,228 1,162,444 1,198,356 1,171,305 -6.93%
-
Net Worth 139,770 137,100 134,843 132,876 135,038 132,611 117,562 12.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,478 - - - 2,221 -
Div Payout % - - 48.50% - - - 37.05% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,770 137,100 134,843 132,876 135,038 132,611 117,562 12.23%
NOSH 126,374 124,841 123,925 123,778 123,900 123,727 111,086 8.98%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.76% 0.83% 0.46% 0.61% 0.84% 0.76% 0.57% -
ROE 4.54% 4.59% 3.79% 4.37% 6.26% 6.31% 5.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 838.64 876.88 1,032.93 1,026.79 946.17 975.96 1,060.49 -14.49%
EPS 5.02 5.04 4.12 4.69 6.82 6.76 5.40 -4.75%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.106 1.0982 1.0881 1.0735 1.0899 1.0718 1.0583 2.98%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 157.05 162.22 189.68 188.33 173.72 178.94 174.57 -6.81%
EPS 0.94 0.93 0.76 0.86 1.25 1.24 0.89 3.71%
DPS 0.00 0.00 0.37 0.00 0.00 0.00 0.33 -
NAPS 0.2071 0.2032 0.1998 0.1969 0.2001 0.1965 0.1742 12.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.685 0.635 0.81 0.83 0.87 0.90 0.88 -
P/RPS 0.08 0.07 0.08 0.08 0.09 0.09 0.08 0.00%
P/EPS 13.65 12.60 19.64 17.68 12.76 13.31 16.30 -11.16%
EY 7.33 7.94 5.09 5.65 7.84 7.51 6.13 12.67%
DY 0.00 0.00 2.47 0.00 0.00 0.00 2.27 -
P/NAPS 0.62 0.58 0.74 0.77 0.80 0.84 0.83 -17.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 28/02/13 21/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.70 0.775 0.59 0.85 0.83 0.87 0.94 -
P/RPS 0.08 0.09 0.06 0.08 0.09 0.09 0.09 -7.55%
P/EPS 13.94 15.38 14.31 18.11 12.17 12.87 17.41 -13.78%
EY 7.17 6.50 6.99 5.52 8.22 7.77 5.74 16.00%
DY 0.00 0.00 3.39 0.00 0.00 0.00 2.13 -
P/NAPS 0.63 0.71 0.54 0.79 0.76 0.81 0.89 -20.58%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment