[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -65.13%
YoY- -0.52%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,280,062 953,204 586,155 301,882 1,178,063 888,340 590,610 67.08%
PBT 16,404 9,573 7,495 3,817 25,849 13,237 7,397 69.64%
Tax -10,559 -3,790 -2,562 -1,524 -19,091 -4,926 -734 486.73%
NP 5,845 5,783 4,933 2,293 6,758 8,311 6,663 -8.32%
-
NP to SH 5,110 4,357 4,225 2,091 5,997 7,574 5,951 -9.61%
-
Tax Rate 64.37% 39.59% 34.18% 39.93% 73.86% 37.21% 9.92% -
Total Cost 1,274,217 947,421 581,222 299,589 1,171,305 880,029 583,947 67.83%
-
Net Worth 134,843 132,876 135,038 132,611 117,562 116,378 114,675 11.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,478 - - - 2,221 - - -
Div Payout % 48.50% - - - 37.05% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 134,843 132,876 135,038 132,611 117,562 116,378 114,675 11.35%
NOSH 123,925 123,778 123,900 123,727 111,086 108,978 107,807 9.68%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.46% 0.61% 0.84% 0.76% 0.57% 0.94% 1.13% -
ROE 3.79% 3.28% 3.13% 1.58% 5.10% 6.51% 5.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,032.93 770.09 473.09 243.99 1,060.49 815.15 547.84 52.32%
EPS 4.12 3.52 3.41 1.69 5.40 6.95 5.52 -17.64%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.0881 1.0735 1.0899 1.0718 1.0583 1.0679 1.0637 1.51%
Adjusted Per Share Value based on latest NOSH - 123,727
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 158.82 118.27 72.73 37.46 146.17 110.22 73.28 67.08%
EPS 0.63 0.54 0.52 0.26 0.74 0.94 0.74 -10.12%
DPS 0.31 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.1673 0.1649 0.1675 0.1645 0.1459 0.1444 0.1423 11.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.81 0.83 0.87 0.90 0.88 0.96 1.20 -
P/RPS 0.08 0.11 0.18 0.37 0.08 0.12 0.22 -48.89%
P/EPS 19.64 23.58 25.51 53.25 16.30 13.81 21.74 -6.51%
EY 5.09 4.24 3.92 1.88 6.13 7.24 4.60 6.94%
DY 2.47 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.74 0.77 0.80 0.84 0.83 0.90 1.13 -24.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 30/08/12 31/05/12 29/02/12 22/11/11 22/08/11 -
Price 0.59 0.85 0.83 0.87 0.94 0.87 1.12 -
P/RPS 0.06 0.11 0.18 0.36 0.09 0.11 0.20 -55.02%
P/EPS 14.31 24.15 24.34 51.48 17.41 12.52 20.29 -20.68%
EY 6.99 4.14 4.11 1.94 5.74 7.99 4.93 26.07%
DY 3.39 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.54 0.79 0.76 0.81 0.89 0.81 1.05 -35.68%

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