[BPURI] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 10.9%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,121,073 1,053,478 1,173,254 1,067,218 1,050,848 1,053,707 1,053,982 4.20%
PBT 56,800 58,276 13,616 14,069 14,989 13,649 15,972 133.16%
Tax -10,080 -10,798 -7,661 -7,683 -8,248 -7,830 -10,480 -2.56%
NP 46,720 47,478 5,955 6,386 6,741 5,819 5,492 317.26%
-
NP to SH 6,545 6,473 5,171 5,352 4,826 5,232 5,717 9.44%
-
Tax Rate 17.75% 18.53% 56.26% 54.61% 55.03% 57.37% 65.61% -
Total Cost 1,074,353 1,006,000 1,167,299 1,060,832 1,044,107 1,047,888 1,048,490 1.63%
-
Net Worth 190,615 178,550 192,310 188,762 176,281 153,333 147,364 18.73%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,571 3,571 2,299 2,299 2,299 2,299 2,498 26.92%
Div Payout % 54.56% 55.17% 44.48% 42.97% 47.66% 43.96% 43.70% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 190,615 178,550 192,310 188,762 176,281 153,333 147,364 18.73%
NOSH 190,615 178,550 177,032 172,764 162,083 153,333 135,757 25.41%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.17% 4.51% 0.51% 0.60% 0.64% 0.55% 0.52% -
ROE 3.43% 3.63% 2.69% 2.84% 2.74% 3.41% 3.88% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 588.13 590.02 662.73 617.73 648.34 687.20 776.37 -16.91%
EPS 3.43 3.63 2.92 3.10 2.98 3.41 4.21 -12.77%
DPS 1.87 2.00 1.30 1.33 1.42 1.50 1.84 1.08%
NAPS 1.00 1.00 1.0863 1.0926 1.0876 1.00 1.0855 -5.32%
Adjusted Per Share Value based on latest NOSH - 172,764
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 139.10 130.71 145.57 132.41 130.38 130.74 130.77 4.20%
EPS 0.81 0.80 0.64 0.66 0.60 0.65 0.71 9.19%
DPS 0.44 0.44 0.29 0.29 0.29 0.29 0.31 26.32%
NAPS 0.2365 0.2215 0.2386 0.2342 0.2187 0.1902 0.1828 18.75%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.555 0.54 0.675 0.67 0.715 0.72 0.80 -
P/RPS 0.09 0.09 0.10 0.11 0.11 0.10 0.10 -6.78%
P/EPS 16.16 14.90 23.11 21.63 24.01 21.10 19.00 -10.24%
EY 6.19 6.71 4.33 4.62 4.16 4.74 5.26 11.47%
DY 3.38 3.70 1.92 1.99 1.98 2.08 2.30 29.28%
P/NAPS 0.56 0.54 0.62 0.61 0.66 0.72 0.74 -16.97%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 26/11/14 26/08/14 28/05/14 28/02/14 20/11/13 -
Price 0.545 0.56 0.61 0.665 0.665 0.70 0.79 -
P/RPS 0.09 0.09 0.09 0.11 0.10 0.10 0.10 -6.78%
P/EPS 15.87 15.45 20.88 21.47 22.33 20.51 18.76 -10.56%
EY 6.30 6.47 4.79 4.66 4.48 4.87 5.33 11.80%
DY 3.44 3.57 2.13 2.00 2.13 2.14 2.33 29.68%
P/NAPS 0.55 0.56 0.56 0.61 0.61 0.70 0.73 -17.21%

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