[BPURI] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 41.56%
YoY- 22.8%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,086,848 1,059,826 1,172,310 1,181,220 1,132,270 642,518 659,872 8.66%
PBT 13,052 12,212 14,990 14,794 13,956 8,186 9,654 5.15%
Tax -3,856 -4,150 -5,124 -1,468 -2,912 -1,538 -2,100 10.65%
NP 9,196 8,062 9,866 13,326 11,044 6,648 7,554 3.33%
-
NP to SH 6,584 6,344 8,450 11,902 9,692 5,166 6,096 1.29%
-
Tax Rate 29.54% 33.98% 34.18% 9.92% 20.87% 18.79% 21.75% -
Total Cost 1,077,652 1,051,764 1,162,444 1,167,894 1,121,226 635,870 652,318 8.72%
-
Net Worth 183,512 139,770 135,038 114,675 101,170 77,213 76,356 15.72%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 183,512 139,770 135,038 114,675 101,170 77,213 76,356 15.72%
NOSH 167,959 126,374 123,900 107,807 104,439 83,863 82,601 12.55%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.85% 0.76% 0.84% 1.13% 0.98% 1.03% 1.14% -
ROE 3.59% 4.54% 6.26% 10.38% 9.58% 6.69% 7.98% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 647.09 838.64 946.17 1,095.67 1,084.14 766.15 798.86 -3.44%
EPS 3.92 5.02 6.82 11.04 9.28 6.16 7.38 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0926 1.106 1.0899 1.0637 0.9687 0.9207 0.9244 2.82%
Adjusted Per Share Value based on latest NOSH - 108,117
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 134.85 131.50 145.45 146.56 140.48 79.72 81.87 8.66%
EPS 0.82 0.79 1.05 1.48 1.20 0.64 0.76 1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2277 0.1734 0.1675 0.1423 0.1255 0.0958 0.0947 15.73%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.67 0.685 0.87 1.20 1.03 0.90 0.96 -
P/RPS 0.10 0.08 0.09 0.11 0.10 0.12 0.12 -2.99%
P/EPS 17.09 13.65 12.76 10.87 11.10 14.61 13.01 4.64%
EY 5.85 7.33 7.84 9.20 9.01 6.84 7.69 -4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.80 1.13 1.06 0.98 1.04 -8.50%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 26/08/13 30/08/12 22/08/11 23/08/10 19/08/09 26/08/08 -
Price 0.665 0.70 0.83 1.12 1.18 0.80 0.95 -
P/RPS 0.10 0.08 0.09 0.10 0.11 0.10 0.12 -2.99%
P/EPS 16.96 13.94 12.17 10.14 12.72 12.99 12.87 4.70%
EY 5.89 7.17 8.22 9.86 7.86 7.70 7.77 -4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.76 1.05 1.22 0.87 1.03 -8.35%

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