[BPURI] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -34.91%
YoY- -72.33%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,223,820 1,251,857 1,280,062 1,242,927 1,173,608 1,190,640 1,178,063 2.57%
PBT 15,015 15,820 16,404 22,185 25,947 26,706 25,849 -30.40%
Tax -10,072 -9,987 -10,559 -17,955 -20,919 -20,197 -19,091 -34.73%
NP 4,943 5,833 5,845 4,230 5,028 6,509 6,758 -18.83%
-
NP to SH 4,057 4,592 5,110 2,780 4,271 5,986 5,997 -22.95%
-
Tax Rate 67.08% 63.13% 64.37% 80.93% 80.62% 75.63% 73.86% -
Total Cost 1,218,877 1,246,024 1,274,217 1,238,697 1,168,580 1,184,131 1,171,305 2.69%
-
Net Worth 141,479 137,100 124,905 128,820 134,441 132,611 123,780 9.32%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,498 2,498 2,498 2,336 2,336 2,336 2,336 4.57%
Div Payout % 61.58% 54.40% 48.89% 84.04% 54.70% 39.03% 38.96% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 141,479 137,100 124,905 128,820 134,441 132,611 123,780 9.32%
NOSH 127,920 124,841 124,905 120,000 123,352 123,727 116,818 6.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.40% 0.47% 0.46% 0.34% 0.43% 0.55% 0.57% -
ROE 2.87% 3.35% 4.09% 2.16% 3.18% 4.51% 4.84% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 956.71 1,002.76 1,024.82 1,035.77 951.43 962.31 1,008.46 -3.45%
EPS 3.17 3.68 4.09 2.32 3.46 4.84 5.13 -27.47%
DPS 1.95 2.00 2.00 1.95 1.89 1.89 2.00 -1.67%
NAPS 1.106 1.0982 1.00 1.0735 1.0899 1.0718 1.0596 2.90%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 151.84 155.32 158.82 154.21 145.61 147.73 146.17 2.57%
EPS 0.50 0.57 0.63 0.34 0.53 0.74 0.74 -23.01%
DPS 0.31 0.31 0.31 0.29 0.29 0.29 0.29 4.55%
NAPS 0.1755 0.1701 0.155 0.1598 0.1668 0.1645 0.1536 9.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.685 0.635 0.81 0.83 0.87 0.90 0.88 -
P/RPS 0.07 0.06 0.08 0.08 0.09 0.09 0.09 -15.43%
P/EPS 21.60 17.26 19.80 35.83 25.13 18.60 17.14 16.68%
EY 4.63 5.79 5.05 2.79 3.98 5.38 5.83 -14.25%
DY 2.85 3.15 2.47 2.35 2.18 2.10 2.27 16.39%
P/NAPS 0.62 0.58 0.81 0.77 0.80 0.84 0.83 -17.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 28/02/13 21/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.70 0.775 0.59 0.85 0.83 0.87 0.94 -
P/RPS 0.07 0.08 0.06 0.08 0.09 0.09 0.09 -15.43%
P/EPS 22.07 21.07 14.42 36.69 23.97 17.98 18.31 13.27%
EY 4.53 4.75 6.93 2.73 4.17 5.56 5.46 -11.71%
DY 2.79 2.58 3.39 2.29 2.28 2.17 2.13 19.73%
P/NAPS 0.63 0.71 0.59 0.79 0.76 0.81 0.89 -20.58%

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