[BPURI] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -85.04%
YoY- -64.41%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 210,690 473,601 206,807 326,583 326,858 289,723 369,747 -8.94%
PBT 11,126 23,767 49,168 4,508 6,831 12,612 2,911 25.01%
Tax -6,316 -10,118 -7,256 -4,119 -6,769 -14,165 -382 59.54%
NP 4,810 13,649 41,912 389 62 -1,553 2,529 11.29%
-
NP to SH 783 -466 1,570 268 753 -1,577 2,472 -17.42%
-
Tax Rate 56.77% 42.57% 14.76% 91.37% 99.09% 112.31% 13.12% -
Total Cost 205,880 459,952 164,895 326,194 326,796 291,276 367,218 -9.18%
-
Net Worth 223,897 174,880 178,550 153,333 124,905 123,780 106,321 13.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 3,571 2,299 2,498 2,336 2,126 -
Div Payout % - - 227.45% 858.21% 331.75% 0.00% 86.02% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 223,897 174,880 178,550 153,333 124,905 123,780 106,321 13.20%
NOSH 243,870 186,400 178,550 153,333 124,905 116,818 106,321 14.82%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.28% 2.88% 20.27% 0.12% 0.02% -0.54% 0.68% -
ROE 0.35% -0.27% 0.88% 0.17% 0.60% -1.27% 2.33% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 86.39 254.08 115.83 212.99 261.68 248.01 347.76 -20.69%
EPS 0.32 -0.25 0.88 0.17 0.61 -1.42 2.30 -27.99%
DPS 0.00 0.00 2.00 1.50 2.00 2.00 2.00 -
NAPS 0.9181 0.9382 1.00 1.00 1.00 1.0596 1.00 -1.41%
Adjusted Per Share Value based on latest NOSH - 153,333
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.14 58.76 25.66 40.52 40.55 35.95 45.88 -8.94%
EPS 0.10 -0.06 0.19 0.03 0.09 -0.20 0.31 -17.17%
DPS 0.00 0.00 0.44 0.29 0.31 0.29 0.26 -
NAPS 0.2778 0.217 0.2215 0.1902 0.155 0.1536 0.1319 13.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.435 0.43 0.54 0.72 0.81 0.88 1.40 -
P/RPS 0.50 0.17 0.47 0.34 0.31 0.35 0.40 3.78%
P/EPS 135.48 -172.00 61.41 411.94 134.36 -65.19 60.21 14.45%
EY 0.74 -0.58 1.63 0.24 0.74 -1.53 1.66 -12.58%
DY 0.00 0.00 3.70 2.08 2.47 2.27 1.43 -
P/NAPS 0.47 0.46 0.54 0.72 0.81 0.83 1.40 -16.61%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.45 0.415 0.56 0.70 0.59 0.94 1.31 -
P/RPS 0.52 0.16 0.48 0.33 0.23 0.38 0.38 5.36%
P/EPS 140.16 -166.00 63.69 400.50 97.87 -69.63 56.34 16.38%
EY 0.71 -0.60 1.57 0.25 1.02 -1.44 1.77 -14.11%
DY 0.00 0.00 3.57 2.14 3.39 2.13 1.53 -
P/NAPS 0.49 0.44 0.56 0.70 0.59 0.89 1.31 -15.10%

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