[BPURI] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.18%
YoY- -45.57%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,280,062 1,242,927 1,173,608 1,190,640 1,178,063 1,258,087 1,255,121 1.31%
PBT 16,404 22,185 25,947 26,706 25,849 16,148 14,555 8.25%
Tax -10,559 -17,955 -20,919 -20,197 -19,091 -5,308 -2,051 196.67%
NP 5,845 4,230 5,028 6,509 6,758 10,840 12,504 -39.62%
-
NP to SH 5,110 2,780 4,271 5,986 5,997 10,046 11,708 -42.31%
-
Tax Rate 64.37% 80.93% 80.62% 75.63% 73.86% 32.87% 14.09% -
Total Cost 1,274,217 1,238,697 1,168,580 1,184,131 1,171,305 1,247,247 1,242,617 1.68%
-
Net Worth 124,905 128,820 134,441 132,611 123,780 118,712 115,005 5.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,498 2,336 2,336 2,336 2,336 2,126 4,232 -29.52%
Div Payout % 48.89% 84.04% 54.70% 39.03% 38.96% 21.17% 36.15% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 124,905 128,820 134,441 132,611 123,780 118,712 115,005 5.63%
NOSH 124,905 120,000 123,352 123,727 116,818 111,164 108,117 10.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.46% 0.34% 0.43% 0.55% 0.57% 0.86% 1.00% -
ROE 4.09% 2.16% 3.18% 4.51% 4.84% 8.46% 10.18% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,024.82 1,035.77 951.43 962.31 1,008.46 1,131.74 1,160.88 -7.94%
EPS 4.09 2.32 3.46 4.84 5.13 9.04 10.83 -47.59%
DPS 2.00 1.95 1.89 1.89 2.00 1.91 3.91 -35.91%
NAPS 1.00 1.0735 1.0899 1.0718 1.0596 1.0679 1.0637 -4.01%
Adjusted Per Share Value based on latest NOSH - 123,727
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 158.82 154.21 145.61 147.73 146.17 156.10 155.73 1.31%
EPS 0.63 0.34 0.53 0.74 0.74 1.25 1.45 -42.48%
DPS 0.31 0.29 0.29 0.29 0.29 0.26 0.53 -29.94%
NAPS 0.155 0.1598 0.1668 0.1645 0.1536 0.1473 0.1427 5.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.81 0.83 0.87 0.90 0.88 0.96 1.20 -
P/RPS 0.08 0.08 0.09 0.09 0.09 0.08 0.10 -13.76%
P/EPS 19.80 35.83 25.13 18.60 17.14 10.62 11.08 47.00%
EY 5.05 2.79 3.98 5.38 5.83 9.41 9.02 -31.95%
DY 2.47 2.35 2.18 2.10 2.27 1.99 3.26 -16.82%
P/NAPS 0.81 0.77 0.80 0.84 0.83 0.90 1.13 -19.82%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 30/08/12 31/05/12 29/02/12 22/11/11 22/08/11 -
Price 0.59 0.85 0.83 0.87 0.94 0.87 1.12 -
P/RPS 0.06 0.08 0.09 0.09 0.09 0.08 0.10 -28.75%
P/EPS 14.42 36.69 23.97 17.98 18.31 9.63 10.34 24.69%
EY 6.93 2.73 4.17 5.56 5.46 10.39 9.67 -19.83%
DY 3.39 2.29 2.28 2.17 2.13 2.20 3.50 -2.09%
P/NAPS 0.59 0.79 0.76 0.81 0.89 0.81 1.05 -31.78%

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