[BPURI] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.71%
YoY- -1.23%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,209,588 1,353,652 1,053,478 1,128,894 1,086,848 1,083,272 1,053,707 9.66%
PBT 9,952 12,388 58,276 12,144 13,052 18,292 13,649 -19.03%
Tax -1,286 -2,608 -10,798 -4,722 -3,856 -5,480 -7,830 -70.10%
NP 8,666 9,780 47,478 7,421 9,196 12,812 5,819 30.50%
-
NP to SH 5,090 4,956 6,473 6,537 6,584 4,668 5,232 -1.82%
-
Tax Rate 12.92% 21.05% 18.53% 38.88% 29.54% 29.96% 57.37% -
Total Cost 1,200,922 1,343,872 1,006,000 1,121,473 1,077,652 1,070,460 1,047,888 9.54%
-
Net Worth 198,189 195,533 188,197 185,579 183,512 176,281 147,689 21.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,456 - - - 2,041 -
Div Payout % - - 53.40% - - - 39.01% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 198,189 195,533 188,197 185,579 183,512 176,281 147,689 21.72%
NOSH 200,393 190,615 172,816 170,836 167,959 162,083 136,069 29.53%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.72% 0.72% 4.51% 0.66% 0.85% 1.18% 0.55% -
ROE 2.57% 2.53% 3.44% 3.52% 3.59% 2.65% 3.54% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 603.61 710.15 609.59 660.81 647.09 668.34 774.39 -15.34%
EPS 2.54 2.60 3.75 3.83 3.92 2.88 3.85 -24.27%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 0.989 1.0258 1.089 1.0863 1.0926 1.0876 1.0854 -6.02%
Adjusted Per Share Value based on latest NOSH - 177,032
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 179.24 200.59 156.11 167.28 161.05 160.52 156.14 9.66%
EPS 0.75 0.73 0.96 0.97 0.98 0.69 0.78 -2.58%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.30 -
NAPS 0.2937 0.2897 0.2789 0.275 0.2719 0.2612 0.2189 21.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.535 0.555 0.54 0.675 0.67 0.715 0.72 -
P/RPS 0.09 0.08 0.09 0.10 0.10 0.11 0.09 0.00%
P/EPS 21.06 21.35 14.42 17.64 17.09 24.83 18.73 8.15%
EY 4.75 4.68 6.94 5.67 5.85 4.03 5.34 -7.52%
DY 0.00 0.00 3.70 0.00 0.00 0.00 2.08 -
P/NAPS 0.54 0.54 0.50 0.62 0.61 0.66 0.66 -12.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 27/02/15 26/11/14 26/08/14 28/05/14 28/02/14 -
Price 0.345 0.545 0.56 0.61 0.665 0.665 0.70 -
P/RPS 0.06 0.08 0.09 0.09 0.10 0.10 0.09 -23.74%
P/EPS 13.58 20.96 14.95 15.94 16.96 23.09 18.21 -17.80%
EY 7.36 4.77 6.69 6.27 5.89 4.33 5.49 21.64%
DY 0.00 0.00 3.57 0.00 0.00 0.00 2.14 -
P/NAPS 0.35 0.53 0.51 0.56 0.61 0.61 0.64 -33.19%

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