[BPURI] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1.11%
YoY- 35.62%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,227,939 1,006,678 1,114,848 1,121,073 1,053,478 1,173,254 1,067,218 9.77%
PBT 35,738 57,234 56,726 56,800 58,276 13,616 14,069 85.85%
Tax -12,867 -9,369 -9,513 -10,080 -10,798 -7,661 -7,683 40.89%
NP 22,871 47,865 47,213 46,720 47,478 5,955 6,386 133.54%
-
NP to SH 3,373 5,332 5,726 6,545 6,473 5,171 5,352 -26.43%
-
Tax Rate 36.00% 16.37% 16.77% 17.75% 18.53% 56.26% 54.61% -
Total Cost 1,205,068 958,813 1,067,635 1,074,353 1,006,000 1,167,299 1,060,832 8.84%
-
Net Worth 174,880 182,626 192,781 190,615 178,550 192,310 188,762 -4.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 3,571 3,571 3,571 3,571 2,299 2,299 -
Div Payout % - 66.97% 62.36% 54.56% 55.17% 44.48% 42.97% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 174,880 182,626 192,781 190,615 178,550 192,310 188,762 -4.95%
NOSH 186,400 190,156 194,925 190,615 178,550 177,032 172,764 5.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.86% 4.75% 4.23% 4.17% 4.51% 0.51% 0.60% -
ROE 1.93% 2.92% 2.97% 3.43% 3.63% 2.69% 2.84% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 658.77 529.40 571.94 588.13 590.02 662.73 617.73 4.36%
EPS 1.81 2.80 2.94 3.43 3.63 2.92 3.10 -30.07%
DPS 0.00 1.88 1.83 1.87 2.00 1.30 1.33 -
NAPS 0.9382 0.9604 0.989 1.00 1.00 1.0863 1.0926 -9.63%
Adjusted Per Share Value based on latest NOSH - 190,615
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 152.35 124.90 138.32 139.10 130.71 145.57 132.41 9.77%
EPS 0.42 0.66 0.71 0.81 0.80 0.64 0.66 -25.95%
DPS 0.00 0.44 0.44 0.44 0.44 0.29 0.29 -
NAPS 0.217 0.2266 0.2392 0.2365 0.2215 0.2386 0.2342 -4.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.43 0.43 0.535 0.555 0.54 0.675 0.67 -
P/RPS 0.07 0.08 0.09 0.09 0.09 0.10 0.11 -25.95%
P/EPS 23.76 15.34 18.21 16.16 14.90 23.11 21.63 6.44%
EY 4.21 6.52 5.49 6.19 6.71 4.33 4.62 -5.99%
DY 0.00 4.37 3.42 3.38 3.70 1.92 1.99 -
P/NAPS 0.46 0.45 0.54 0.56 0.54 0.62 0.61 -17.10%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 26/05/15 27/02/15 26/11/14 26/08/14 -
Price 0.415 0.435 0.345 0.545 0.56 0.61 0.665 -
P/RPS 0.06 0.08 0.06 0.09 0.09 0.09 0.11 -33.16%
P/EPS 22.93 15.51 11.74 15.87 15.45 20.88 21.47 4.47%
EY 4.36 6.45 8.51 6.30 6.47 4.79 4.66 -4.32%
DY 0.00 4.32 5.31 3.44 3.57 2.13 2.00 -
P/NAPS 0.44 0.45 0.35 0.55 0.56 0.56 0.61 -19.52%

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