[BPURI] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -57.83%
YoY- -50.59%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 284,273 301,882 289,723 297,730 301,305 289,305 369,747 -16.08%
PBT 3,678 3,817 12,612 5,840 4,437 2,960 2,911 16.88%
Tax -1,038 -1,524 -14,165 -4,192 -316 -418 -382 94.84%
NP 2,640 2,293 -1,553 1,648 4,121 2,542 2,529 2.90%
-
NP to SH 2,134 2,091 -1,577 1,623 3,849 2,102 2,472 -9.34%
-
Tax Rate 28.22% 39.93% 112.31% 71.78% 7.12% 14.12% 13.12% -
Total Cost 281,633 299,589 291,276 296,082 297,184 286,763 367,218 -16.22%
-
Net Worth 134,441 132,611 123,780 118,712 115,005 110,813 106,321 16.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,336 - - - 2,126 -
Div Payout % - - 0.00% - - - 86.02% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 134,441 132,611 123,780 118,712 115,005 110,813 106,321 16.95%
NOSH 123,352 123,727 116,818 111,164 108,117 107,794 106,321 10.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.93% 0.76% -0.54% 0.55% 1.37% 0.88% 0.68% -
ROE 1.59% 1.58% -1.27% 1.37% 3.35% 1.90% 2.33% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 230.46 243.99 248.01 267.83 278.68 268.38 347.76 -24.00%
EPS 1.73 1.69 -1.42 1.46 3.56 1.95 2.30 -17.30%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.0899 1.0718 1.0596 1.0679 1.0637 1.028 1.00 5.91%
Adjusted Per Share Value based on latest NOSH - 111,164
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.27 37.46 35.95 36.94 37.38 35.90 45.88 -16.09%
EPS 0.26 0.26 -0.20 0.20 0.48 0.26 0.31 -11.07%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.26 -
NAPS 0.1668 0.1645 0.1536 0.1473 0.1427 0.1375 0.1319 16.95%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.87 0.90 0.88 0.96 1.20 1.30 1.40 -
P/RPS 0.38 0.37 0.35 0.36 0.43 0.48 0.40 -3.36%
P/EPS 50.29 53.25 -65.19 65.75 33.71 66.67 60.21 -11.31%
EY 1.99 1.88 -1.53 1.52 2.97 1.50 1.66 12.86%
DY 0.00 0.00 2.27 0.00 0.00 0.00 1.43 -
P/NAPS 0.80 0.84 0.83 0.90 1.13 1.26 1.40 -31.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 22/11/11 22/08/11 23/05/11 28/02/11 -
Price 0.83 0.87 0.94 0.87 1.12 1.22 1.31 -
P/RPS 0.36 0.36 0.38 0.32 0.40 0.45 0.38 -3.54%
P/EPS 47.98 51.48 -69.63 59.59 31.46 62.56 56.34 -10.16%
EY 2.08 1.94 -1.44 1.68 3.18 1.60 1.77 11.37%
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.53 -
P/NAPS 0.76 0.81 0.89 0.81 1.05 1.19 1.31 -30.46%

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