[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -20.82%
YoY- -43.44%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 953,204 586,155 301,882 1,178,063 888,340 590,610 289,305 120.94%
PBT 9,573 7,495 3,817 25,849 13,237 7,397 2,960 118.22%
Tax -3,790 -2,562 -1,524 -19,091 -4,926 -734 -418 333.07%
NP 5,783 4,933 2,293 6,758 8,311 6,663 2,542 72.71%
-
NP to SH 4,357 4,225 2,091 5,997 7,574 5,951 2,102 62.35%
-
Tax Rate 39.59% 34.18% 39.93% 73.86% 37.21% 9.92% 14.12% -
Total Cost 947,421 581,222 299,589 1,171,305 880,029 583,947 286,763 121.34%
-
Net Worth 132,876 135,038 132,611 117,562 116,378 114,675 110,813 12.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,221 - - - -
Div Payout % - - - 37.05% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 132,876 135,038 132,611 117,562 116,378 114,675 110,813 12.83%
NOSH 123,778 123,900 123,727 111,086 108,978 107,807 107,794 9.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.61% 0.84% 0.76% 0.57% 0.94% 1.13% 0.88% -
ROE 3.28% 3.13% 1.58% 5.10% 6.51% 5.19% 1.90% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 770.09 473.09 243.99 1,060.49 815.15 547.84 268.38 101.53%
EPS 3.52 3.41 1.69 5.40 6.95 5.52 1.95 48.09%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.0735 1.0899 1.0718 1.0583 1.0679 1.0637 1.028 2.92%
Adjusted Per Share Value based on latest NOSH - 116,818
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 141.25 86.86 44.73 174.57 131.64 87.52 42.87 120.94%
EPS 0.65 0.63 0.31 0.89 1.12 0.88 0.31 63.59%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.1969 0.2001 0.1965 0.1742 0.1725 0.1699 0.1642 12.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.83 0.87 0.90 0.88 0.96 1.20 1.30 -
P/RPS 0.11 0.18 0.37 0.08 0.12 0.22 0.48 -62.45%
P/EPS 23.58 25.51 53.25 16.30 13.81 21.74 66.67 -49.89%
EY 4.24 3.92 1.88 6.13 7.24 4.60 1.50 99.53%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.84 0.83 0.90 1.13 1.26 -27.92%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 30/08/12 31/05/12 29/02/12 22/11/11 22/08/11 23/05/11 -
Price 0.85 0.83 0.87 0.94 0.87 1.12 1.22 -
P/RPS 0.11 0.18 0.36 0.09 0.11 0.20 0.45 -60.80%
P/EPS 24.15 24.34 51.48 17.41 12.52 20.29 62.56 -46.89%
EY 4.14 4.11 1.94 5.74 7.99 4.93 1.60 88.14%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.81 0.89 0.81 1.05 1.19 -23.84%

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