[BPURI] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 41.05%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,130,882 1,194,132 1,209,588 1,086,848 1,059,826 1,172,310 1,181,220 -0.72%
PBT 11,250 24,856 9,952 13,052 12,212 14,990 14,794 -4.45%
Tax -4,046 -8,234 -1,286 -3,856 -4,150 -5,124 -1,468 18.39%
NP 7,204 16,622 8,666 9,196 8,062 9,866 13,326 -9.73%
-
NP to SH 1,632 3,428 5,090 6,584 6,344 8,450 11,902 -28.16%
-
Tax Rate 35.96% 33.13% 12.92% 29.54% 33.98% 34.18% 9.92% -
Total Cost 1,123,678 1,177,510 1,200,922 1,077,652 1,051,764 1,162,444 1,167,894 -0.64%
-
Net Worth 229,788 219,462 198,189 183,512 139,770 135,038 114,675 12.27%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 229,788 219,462 198,189 183,512 139,770 135,038 114,675 12.27%
NOSH 267,160 234,794 200,393 167,959 126,374 123,900 107,807 16.31%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.64% 1.39% 0.72% 0.85% 0.76% 0.84% 1.13% -
ROE 0.71% 1.56% 2.57% 3.59% 4.54% 6.26% 10.38% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 430.57 508.59 603.61 647.09 838.64 946.17 1,095.67 -14.40%
EPS 0.64 1.46 2.54 3.92 5.02 6.82 11.04 -37.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8749 0.9347 0.989 1.0926 1.106 1.0899 1.0637 -3.20%
Adjusted Per Share Value based on latest NOSH - 172,764
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 140.31 148.16 150.08 134.85 131.50 145.45 146.56 -0.72%
EPS 0.20 0.43 0.63 0.82 0.79 1.05 1.48 -28.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2851 0.2723 0.2459 0.2277 0.1734 0.1675 0.1423 12.26%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.405 0.37 0.535 0.67 0.685 0.87 1.20 -
P/RPS 0.09 0.07 0.09 0.10 0.08 0.09 0.11 -3.28%
P/EPS 65.18 25.34 21.06 17.09 13.65 12.76 10.87 34.75%
EY 1.53 3.95 4.75 5.85 7.33 7.84 9.20 -25.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.54 0.61 0.62 0.80 1.13 -13.89%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 26/08/15 26/08/14 26/08/13 30/08/12 22/08/11 -
Price 0.345 0.38 0.345 0.665 0.70 0.83 1.12 -
P/RPS 0.08 0.07 0.06 0.10 0.08 0.09 0.10 -3.64%
P/EPS 55.52 26.03 13.58 16.96 13.94 12.17 10.14 32.72%
EY 1.80 3.84 7.36 5.89 7.17 8.22 9.86 -24.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.35 0.61 0.63 0.76 1.05 -15.20%

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