[BPURI] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.92%
YoY- 105.65%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,067,218 1,050,848 1,053,707 1,053,982 1,223,820 1,251,857 1,280,062 -11.44%
PBT 14,069 14,989 13,649 15,972 15,015 15,820 16,404 -9.75%
Tax -7,683 -8,248 -7,830 -10,480 -10,072 -9,987 -10,559 -19.14%
NP 6,386 6,741 5,819 5,492 4,943 5,833 5,845 6.09%
-
NP to SH 5,352 4,826 5,232 5,717 4,057 4,592 5,110 3.14%
-
Tax Rate 54.61% 55.03% 57.37% 65.61% 67.08% 63.13% 64.37% -
Total Cost 1,060,832 1,044,107 1,047,888 1,048,490 1,218,877 1,246,024 1,274,217 -11.53%
-
Net Worth 188,762 176,281 153,333 147,364 141,479 137,100 124,905 31.79%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,299 2,299 2,299 2,498 2,498 2,498 2,498 -5.39%
Div Payout % 42.97% 47.66% 43.96% 43.70% 61.58% 54.40% 48.89% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 188,762 176,281 153,333 147,364 141,479 137,100 124,905 31.79%
NOSH 172,764 162,083 153,333 135,757 127,920 124,841 124,905 24.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.60% 0.64% 0.55% 0.52% 0.40% 0.47% 0.46% -
ROE 2.84% 2.74% 3.41% 3.88% 2.87% 3.35% 4.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 617.73 648.34 687.20 776.37 956.71 1,002.76 1,024.82 -28.70%
EPS 3.10 2.98 3.41 4.21 3.17 3.68 4.09 -16.91%
DPS 1.33 1.42 1.50 1.84 1.95 2.00 2.00 -23.86%
NAPS 1.0926 1.0876 1.00 1.0855 1.106 1.0982 1.00 6.09%
Adjusted Per Share Value based on latest NOSH - 135,757
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 132.41 130.38 130.74 130.77 151.84 155.32 158.82 -11.44%
EPS 0.66 0.60 0.65 0.71 0.50 0.57 0.63 3.15%
DPS 0.29 0.29 0.29 0.31 0.31 0.31 0.31 -4.36%
NAPS 0.2342 0.2187 0.1902 0.1828 0.1755 0.1701 0.155 31.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.67 0.715 0.72 0.80 0.685 0.635 0.81 -
P/RPS 0.11 0.11 0.10 0.10 0.07 0.06 0.08 23.72%
P/EPS 21.63 24.01 21.10 19.00 21.60 17.26 19.80 6.08%
EY 4.62 4.16 4.74 5.26 4.63 5.79 5.05 -5.77%
DY 1.99 1.98 2.08 2.30 2.85 3.15 2.47 -13.45%
P/NAPS 0.61 0.66 0.72 0.74 0.62 0.58 0.81 -17.26%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 20/11/13 26/08/13 27/05/13 28/02/13 -
Price 0.665 0.665 0.70 0.79 0.70 0.775 0.59 -
P/RPS 0.11 0.10 0.10 0.10 0.07 0.08 0.06 49.96%
P/EPS 21.47 22.33 20.51 18.76 22.07 21.07 14.42 30.48%
EY 4.66 4.48 4.87 5.33 4.53 4.75 6.93 -23.30%
DY 2.00 2.13 2.14 2.33 2.79 2.58 3.39 -29.72%
P/NAPS 0.61 0.61 0.70 0.73 0.63 0.71 0.59 2.25%

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