[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -77.69%
YoY- -25.81%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,053,478 846,671 543,424 270,818 1,053,707 727,124 529,913 57.90%
PBT 58,276 9,108 6,526 4,573 13,649 9,141 6,106 348.09%
Tax -10,798 -3,542 -1,928 -1,370 -7,830 -3,711 -2,075 199.39%
NP 47,478 5,566 4,598 3,203 5,819 5,430 4,031 415.34%
-
NP to SH 6,473 4,903 3,292 1,167 5,232 4,964 3,172 60.67%
-
Tax Rate 18.53% 38.89% 29.54% 29.96% 57.37% 40.60% 33.98% -
Total Cost 1,006,000 841,105 538,826 267,615 1,047,888 721,694 525,882 53.91%
-
Net Worth 188,197 185,579 183,512 176,281 147,689 140,689 139,770 21.87%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,456 - - - 2,041 - - -
Div Payout % 53.40% - - - 39.01% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 188,197 185,579 183,512 176,281 147,689 140,689 139,770 21.87%
NOSH 172,816 170,836 167,959 162,083 136,069 129,608 126,374 23.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.51% 0.66% 0.85% 1.18% 0.55% 0.75% 0.76% -
ROE 3.44% 2.64% 1.79% 0.66% 3.54% 3.53% 2.27% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 609.59 495.60 323.55 167.09 774.39 561.02 419.32 28.24%
EPS 3.75 2.87 1.96 0.72 3.85 3.83 2.51 30.59%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.089 1.0863 1.0926 1.0876 1.0854 1.0855 1.106 -1.02%
Adjusted Per Share Value based on latest NOSH - 162,083
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 130.71 105.05 67.42 33.60 130.74 90.22 65.75 57.90%
EPS 0.80 0.61 0.41 0.14 0.65 0.62 0.39 61.23%
DPS 0.43 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.2335 0.2303 0.2277 0.2187 0.1832 0.1746 0.1734 21.87%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.54 0.675 0.67 0.715 0.72 0.80 0.685 -
P/RPS 0.09 0.14 0.21 0.43 0.09 0.14 0.16 -31.78%
P/EPS 14.42 23.52 34.18 99.31 18.73 20.89 27.29 -34.56%
EY 6.94 4.25 2.93 1.01 5.34 4.79 3.66 53.01%
DY 3.70 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.50 0.62 0.61 0.66 0.66 0.74 0.62 -13.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 26/08/14 28/05/14 28/02/14 20/11/13 26/08/13 -
Price 0.56 0.61 0.665 0.665 0.70 0.79 0.70 -
P/RPS 0.09 0.12 0.21 0.40 0.09 0.14 0.17 -34.48%
P/EPS 14.95 21.25 33.93 92.36 18.21 20.63 27.89 -33.93%
EY 6.69 4.70 2.95 1.08 5.49 4.85 3.59 51.26%
DY 3.57 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.51 0.56 0.61 0.61 0.64 0.73 0.63 -13.10%

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