[BPURI] QoQ Cumulative 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- 48.94%
YoY- -1.23%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 604,794 338,413 1,053,478 846,671 543,424 270,818 1,053,707 -31.00%
PBT 4,976 3,097 58,276 9,108 6,526 4,573 13,649 -49.06%
Tax -643 -652 -10,798 -3,542 -1,928 -1,370 -7,830 -81.19%
NP 4,333 2,445 47,478 5,566 4,598 3,203 5,819 -17.89%
-
NP to SH 2,545 1,239 6,473 4,903 3,292 1,167 5,232 -38.23%
-
Tax Rate 12.92% 21.05% 18.53% 38.89% 29.54% 29.96% 57.37% -
Total Cost 600,461 335,968 1,006,000 841,105 538,826 267,615 1,047,888 -31.08%
-
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 1.28% 0.63% 3.44% 2.64% 1.79% 0.66% 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 301.80 177.54 609.59 495.60 323.55 167.09 774.39 -46.73%
EPS 1.27 0.65 3.75 2.87 1.96 0.72 3.85 -52.35%
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 75.04 41.99 130.71 105.05 67.42 33.60 130.74 -31.00%
EPS 0.32 0.15 0.80 0.61 0.41 0.14 0.65 -37.73%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.25 -
NAPS 0.2459 0.2426 0.2335 0.2303 0.2277 0.2187 0.1832 21.74%
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 0.18 0.31 0.09 0.14 0.21 0.43 0.09 58.94%
P/EPS 42.13 85.38 14.42 23.52 34.18 99.31 18.73 71.92%
EY 2.37 1.17 6.94 4.25 2.93 1.01 5.34 -41.90%
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 0.11 0.31 0.09 0.12 0.21 0.40 0.09 14.35%
P/EPS 27.17 83.85 14.95 21.25 33.93 92.36 18.21 30.66%
EY 3.68 1.19 6.69 4.70 2.95 1.08 5.49 -23.46%
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