[BPURI] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 56.49%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 839,607 799,871 846,671 727,124 953,204 888,340 860,899 -0.41%
PBT 15,637 8,066 9,108 9,141 9,573 13,237 11,225 5.67%
Tax -7,092 -2,113 -3,542 -3,711 -3,790 -4,926 -2,391 19.84%
NP 8,545 5,953 5,566 5,430 5,783 8,311 8,834 -0.55%
-
NP to SH 287 3,762 4,903 4,964 4,357 7,574 8,131 -42.69%
-
Tax Rate 45.35% 26.20% 38.89% 40.60% 39.59% 37.21% 21.30% -
Total Cost 831,062 793,918 841,105 721,694 947,421 880,029 852,065 -0.41%
-
Net Worth 215,294 197,433 185,579 140,689 132,876 116,378 104,780 12.73%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 2,095 -
Div Payout % - - - - - - 25.77% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 215,294 197,433 185,579 140,689 132,876 116,378 104,780 12.73%
NOSH 242,874 205,573 170,836 129,608 123,778 108,978 104,780 15.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.02% 0.74% 0.66% 0.75% 0.61% 0.94% 1.03% -
ROE 0.13% 1.91% 2.64% 3.53% 3.28% 6.51% 7.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 358.00 389.09 495.60 561.02 770.09 815.15 821.62 -12.91%
EPS 0.12 1.83 2.87 3.83 3.52 6.95 7.76 -50.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.918 0.9604 1.0863 1.0855 1.0735 1.0679 1.00 -1.41%
Adjusted Per Share Value based on latest NOSH - 135,757
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 124.42 118.53 125.46 107.75 141.25 131.64 127.57 -0.41%
EPS 0.04 0.56 0.73 0.74 0.65 1.12 1.20 -43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.31 -
NAPS 0.319 0.2926 0.275 0.2085 0.1969 0.1725 0.1553 12.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.415 0.43 0.675 0.80 0.83 0.96 1.26 -
P/RPS 0.12 0.11 0.14 0.14 0.11 0.12 0.15 -3.64%
P/EPS 339.12 23.50 23.52 20.89 23.58 13.81 16.24 65.86%
EY 0.29 4.26 4.25 4.79 4.24 7.24 6.16 -39.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
P/NAPS 0.45 0.45 0.62 0.74 0.77 0.90 1.26 -15.75%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 26/11/14 20/11/13 21/11/12 22/11/11 18/11/10 -
Price 0.405 0.435 0.61 0.79 0.85 0.87 1.30 -
P/RPS 0.11 0.11 0.12 0.14 0.11 0.11 0.16 -6.04%
P/EPS 330.95 23.77 21.25 20.63 24.15 12.52 16.75 64.34%
EY 0.30 4.21 4.70 4.85 4.14 7.99 5.97 -39.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 0.44 0.45 0.56 0.73 0.79 0.81 1.30 -16.50%

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