[BPURI] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.18%
YoY- 23.72%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,006,678 1,114,848 1,121,073 1,053,478 1,173,254 1,067,218 1,050,848 -2.81%
PBT 57,234 56,726 56,800 58,276 13,616 14,069 14,989 144.09%
Tax -9,369 -9,513 -10,080 -10,798 -7,661 -7,683 -8,248 8.85%
NP 47,865 47,213 46,720 47,478 5,955 6,386 6,741 268.98%
-
NP to SH 5,332 5,726 6,545 6,473 5,171 5,352 4,826 6.86%
-
Tax Rate 16.37% 16.77% 17.75% 18.53% 56.26% 54.61% 55.03% -
Total Cost 958,813 1,067,635 1,074,353 1,006,000 1,167,299 1,060,832 1,044,107 -5.51%
-
Net Worth 182,626 192,781 190,615 178,550 192,310 188,762 176,281 2.38%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,571 3,571 3,571 3,571 2,299 2,299 2,299 34.08%
Div Payout % 66.97% 62.36% 54.56% 55.17% 44.48% 42.97% 47.66% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 182,626 192,781 190,615 178,550 192,310 188,762 176,281 2.38%
NOSH 190,156 194,925 190,615 178,550 177,032 172,764 162,083 11.22%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.75% 4.23% 4.17% 4.51% 0.51% 0.60% 0.64% -
ROE 2.92% 2.97% 3.43% 3.63% 2.69% 2.84% 2.74% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 529.40 571.94 588.13 590.02 662.73 617.73 648.34 -12.62%
EPS 2.80 2.94 3.43 3.63 2.92 3.10 2.98 -4.06%
DPS 1.88 1.83 1.87 2.00 1.30 1.33 1.42 20.55%
NAPS 0.9604 0.989 1.00 1.00 1.0863 1.0926 1.0876 -7.95%
Adjusted Per Share Value based on latest NOSH - 178,550
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 124.90 138.32 139.10 130.71 145.57 132.41 130.38 -2.81%
EPS 0.66 0.71 0.81 0.80 0.64 0.66 0.60 6.55%
DPS 0.44 0.44 0.44 0.44 0.29 0.29 0.29 32.00%
NAPS 0.2266 0.2392 0.2365 0.2215 0.2386 0.2342 0.2187 2.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.43 0.535 0.555 0.54 0.675 0.67 0.715 -
P/RPS 0.08 0.09 0.09 0.09 0.10 0.11 0.11 -19.11%
P/EPS 15.34 18.21 16.16 14.90 23.11 21.63 24.01 -25.79%
EY 6.52 5.49 6.19 6.71 4.33 4.62 4.16 34.89%
DY 4.37 3.42 3.38 3.70 1.92 1.99 1.98 69.43%
P/NAPS 0.45 0.54 0.56 0.54 0.62 0.61 0.66 -22.51%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 26/05/15 27/02/15 26/11/14 26/08/14 28/05/14 -
Price 0.435 0.345 0.545 0.56 0.61 0.665 0.665 -
P/RPS 0.08 0.06 0.09 0.09 0.09 0.11 0.10 -13.81%
P/EPS 15.51 11.74 15.87 15.45 20.88 21.47 22.33 -21.55%
EY 6.45 8.51 6.30 6.47 4.79 4.66 4.48 27.47%
DY 4.32 5.31 3.44 3.57 2.13 2.00 2.13 60.15%
P/NAPS 0.45 0.35 0.55 0.56 0.56 0.61 0.61 -18.34%

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