[BPURI] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -12.04%
YoY- -14.79%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,273,472 1,053,478 1,053,707 1,280,062 1,178,063 1,230,646 780,144 8.50%
PBT 31,833 58,276 13,649 16,404 25,849 14,136 11,412 18.63%
Tax -12,231 -10,798 -7,830 -10,559 -19,091 -2,773 -3,987 20.53%
NP 19,602 47,478 5,819 5,845 6,758 11,363 7,425 17.55%
-
NP to SH 3,296 6,473 5,232 5,110 5,997 10,603 6,394 -10.45%
-
Tax Rate 38.42% 18.53% 57.37% 64.37% 73.86% 19.62% 34.94% -
Total Cost 1,253,870 1,006,000 1,047,888 1,274,217 1,171,305 1,219,283 772,719 8.39%
-
Net Worth 198,224 188,197 147,689 134,843 117,562 107,675 86,436 14.82%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,456 2,041 2,478 2,221 4,203 3,602 -
Div Payout % - 53.40% 39.01% 48.50% 37.05% 39.65% 56.34% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 198,224 188,197 147,689 134,843 117,562 107,675 86,436 14.82%
NOSH 211,282 172,816 136,069 123,925 111,086 105,089 90,056 15.26%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.54% 4.51% 0.55% 0.46% 0.57% 0.92% 0.95% -
ROE 1.66% 3.44% 3.54% 3.79% 5.10% 9.85% 7.40% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 602.74 609.59 774.39 1,032.93 1,060.49 1,171.04 866.28 -5.86%
EPS 1.56 3.75 3.85 4.12 5.40 10.09 7.10 -22.31%
DPS 0.00 2.00 1.50 2.00 2.00 4.00 4.00 -
NAPS 0.9382 1.089 1.0854 1.0881 1.0583 1.0246 0.9598 -0.37%
Adjusted Per Share Value based on latest NOSH - 124,905
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 158.00 130.71 130.74 158.82 146.17 152.69 96.80 8.50%
EPS 0.41 0.80 0.65 0.63 0.74 1.32 0.79 -10.35%
DPS 0.00 0.43 0.25 0.31 0.28 0.52 0.45 -
NAPS 0.2459 0.2335 0.1832 0.1673 0.1459 0.1336 0.1072 14.83%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.43 0.54 0.72 0.81 0.88 1.40 0.86 -
P/RPS 0.07 0.09 0.09 0.08 0.08 0.12 0.10 -5.76%
P/EPS 27.56 14.42 18.73 19.64 16.30 13.88 12.11 14.68%
EY 3.63 6.94 5.34 5.09 6.13 7.21 8.26 -12.80%
DY 0.00 3.70 2.08 2.47 2.27 2.86 4.65 -
P/NAPS 0.46 0.50 0.66 0.74 0.83 1.37 0.90 -10.57%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.415 0.56 0.70 0.59 0.94 1.31 0.85 -
P/RPS 0.07 0.09 0.09 0.06 0.09 0.11 0.10 -5.76%
P/EPS 26.60 14.95 18.21 14.31 17.41 12.98 11.97 14.22%
EY 3.76 6.69 5.49 6.99 5.74 7.70 8.35 -12.44%
DY 0.00 3.57 2.14 3.39 2.13 3.05 4.71 -
P/NAPS 0.44 0.51 0.64 0.54 0.89 1.28 0.89 -11.07%

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