[BPURI] YoY Annualized Quarter 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- 39.47%
YoY- -0.52%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,353,652 1,083,272 1,094,708 1,207,528 1,157,220 1,193,684 539,808 16.55%
PBT 12,388 18,292 12,932 15,268 11,840 10,408 6,508 11.31%
Tax -2,608 -5,480 -3,808 -6,096 -1,672 -2,536 -1,124 15.05%
NP 9,780 12,812 9,124 9,172 10,168 7,872 5,384 10.45%
-
NP to SH 4,956 4,668 6,292 8,364 8,408 6,828 4,060 3.37%
-
Tax Rate 21.05% 29.96% 29.45% 39.93% 14.12% 24.37% 17.27% -
Total Cost 1,343,872 1,070,460 1,085,584 1,198,356 1,147,052 1,185,812 534,424 16.60%
-
Net Worth 195,533 176,281 137,100 132,611 110,813 99,526 75,797 17.10%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 195,533 176,281 137,100 132,611 110,813 99,526 75,797 17.10%
NOSH 190,615 162,083 124,841 123,727 107,794 104,085 83,884 14.65%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.72% 1.18% 0.83% 0.76% 0.88% 0.66% 1.00% -
ROE 2.53% 2.65% 4.59% 6.31% 7.59% 6.86% 5.36% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 710.15 668.34 876.88 975.96 1,073.54 1,146.83 643.51 1.65%
EPS 2.60 2.88 5.04 6.76 7.80 6.56 4.84 -9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0258 1.0876 1.0982 1.0718 1.028 0.9562 0.9036 2.13%
Adjusted Per Share Value based on latest NOSH - 123,727
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 167.95 134.41 135.82 149.82 143.58 148.10 66.98 16.54%
EPS 0.61 0.58 0.78 1.04 1.04 0.85 0.50 3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2426 0.2187 0.1701 0.1645 0.1375 0.1235 0.094 17.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.555 0.715 0.635 0.90 1.30 1.16 0.80 -
P/RPS 0.08 0.11 0.07 0.09 0.12 0.10 0.12 -6.53%
P/EPS 21.35 24.83 12.60 13.31 16.67 17.68 16.53 4.35%
EY 4.68 4.03 7.94 7.51 6.00 5.66 6.05 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.58 0.84 1.26 1.21 0.89 -7.98%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 27/05/13 31/05/12 23/05/11 25/05/10 28/05/09 -
Price 0.545 0.665 0.775 0.87 1.22 1.06 0.88 -
P/RPS 0.08 0.10 0.09 0.09 0.11 0.09 0.14 -8.90%
P/EPS 20.96 23.09 15.38 12.87 15.64 16.16 18.18 2.39%
EY 4.77 4.33 6.50 7.77 6.39 6.19 5.50 -2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.71 0.81 1.19 1.11 0.97 -9.57%

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