[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#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- 17.28%
YoY- -14.79%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 727,124 529,913 273,677 1,280,062 953,204 586,155 301,882 79.58%
PBT 9,141 6,106 3,233 16,404 9,573 7,495 3,817 78.90%
Tax -3,711 -2,075 -952 -10,559 -3,790 -2,562 -1,524 80.89%
NP 5,430 4,031 2,281 5,845 5,783 4,933 2,293 77.56%
-
NP to SH 4,964 3,172 1,573 5,110 4,357 4,225 2,091 77.86%
-
Tax Rate 40.60% 33.98% 29.45% 64.37% 39.59% 34.18% 39.93% -
Total Cost 721,694 525,882 271,396 1,274,217 947,421 581,222 299,589 79.60%
-
Net Worth 140,689 139,770 137,100 134,843 132,876 135,038 132,611 4.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,478 - - - -
Div Payout % - - - 48.50% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 140,689 139,770 137,100 134,843 132,876 135,038 132,611 4.01%
NOSH 129,608 126,374 124,841 123,925 123,778 123,900 123,727 3.14%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.75% 0.76% 0.83% 0.46% 0.61% 0.84% 0.76% -
ROE 3.53% 2.27% 1.15% 3.79% 3.28% 3.13% 1.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 561.02 419.32 219.22 1,032.93 770.09 473.09 243.99 74.12%
EPS 3.83 2.51 1.26 4.12 3.52 3.41 1.69 72.44%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.0855 1.106 1.0982 1.0881 1.0735 1.0899 1.0718 0.84%
Adjusted Per Share Value based on latest NOSH - 124,905
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 107.75 78.52 40.55 189.68 141.25 86.86 44.73 79.60%
EPS 0.74 0.47 0.23 0.76 0.65 0.63 0.31 78.51%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.2085 0.2071 0.2032 0.1998 0.1969 0.2001 0.1965 4.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.80 0.685 0.635 0.81 0.83 0.87 0.90 -
P/RPS 0.14 0.16 0.29 0.08 0.11 0.18 0.37 -47.65%
P/EPS 20.89 27.29 50.40 19.64 23.58 25.51 53.25 -46.38%
EY 4.79 3.66 1.98 5.09 4.24 3.92 1.88 86.43%
DY 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.58 0.74 0.77 0.80 0.84 -8.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 26/08/13 27/05/13 28/02/13 21/11/12 30/08/12 31/05/12 -
Price 0.79 0.70 0.775 0.59 0.85 0.83 0.87 -
P/RPS 0.14 0.17 0.35 0.06 0.11 0.18 0.36 -46.69%
P/EPS 20.63 27.89 61.51 14.31 24.15 24.34 51.48 -45.61%
EY 4.85 3.59 1.63 6.99 4.14 4.11 1.94 84.09%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.73 0.63 0.71 0.54 0.79 0.76 0.81 -6.69%

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