[BPURI] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 102.06%
YoY- -29.0%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 604,794 543,424 529,913 586,155 590,610 566,135 321,259 11.11%
PBT 4,976 6,526 6,106 7,495 7,397 6,978 4,093 3.30%
Tax -643 -1,928 -2,075 -2,562 -734 -1,456 -769 -2.93%
NP 4,333 4,598 4,031 4,933 6,663 5,522 3,324 4.51%
-
NP to SH 2,545 3,292 3,172 4,225 5,951 4,846 2,583 -0.24%
-
Tax Rate 12.92% 29.54% 33.98% 34.18% 9.92% 20.87% 18.79% -
Total Cost 600,461 538,826 525,882 581,222 583,947 560,613 317,935 11.17%
-
Net Worth 198,189 183,512 139,770 135,038 114,675 101,170 77,213 17.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 198,189 183,512 139,770 135,038 114,675 101,170 77,213 17.00%
NOSH 200,393 167,959 126,374 123,900 107,807 104,439 83,863 15.61%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.72% 0.85% 0.76% 0.84% 1.13% 0.98% 1.03% -
ROE 1.28% 1.79% 2.27% 3.13% 5.19% 4.79% 3.35% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 301.80 323.55 419.32 473.09 547.84 542.07 383.07 -3.89%
EPS 1.27 1.96 2.51 3.41 5.52 4.64 3.08 -13.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.989 1.0926 1.106 1.0899 1.0637 0.9687 0.9207 1.19%
Adjusted Per Share Value based on latest NOSH - 123,352
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 75.04 67.42 65.75 72.73 73.28 70.24 39.86 11.11%
EPS 0.32 0.41 0.39 0.52 0.74 0.60 0.32 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2459 0.2277 0.1734 0.1675 0.1423 0.1255 0.0958 17.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.535 0.67 0.685 0.87 1.20 1.03 0.90 -
P/RPS 0.18 0.21 0.16 0.18 0.22 0.19 0.23 -4.00%
P/EPS 42.13 34.18 27.29 25.51 21.74 22.20 29.22 6.28%
EY 2.37 2.93 3.66 3.92 4.60 4.50 3.42 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.62 0.80 1.13 1.06 0.98 -9.45%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 26/08/14 26/08/13 30/08/12 22/08/11 23/08/10 19/08/09 -
Price 0.345 0.665 0.70 0.83 1.12 1.18 0.80 -
P/RPS 0.11 0.21 0.17 0.18 0.20 0.22 0.21 -10.21%
P/EPS 27.17 33.93 27.89 24.34 20.29 25.43 25.97 0.75%
EY 3.68 2.95 3.59 4.11 4.93 3.93 3.85 -0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.61 0.63 0.76 1.05 1.22 0.87 -14.07%

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