[BPURI] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 10.9%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,015,234 1,220,211 1,114,848 1,067,218 1,223,820 1,173,608 1,255,121 -3.47%
PBT 20,198 43,190 56,726 14,069 15,015 25,947 14,555 5.60%
Tax -11,495 -16,341 -9,513 -7,683 -10,072 -20,919 -2,051 33.24%
NP 8,703 26,849 47,213 6,386 4,943 5,028 12,504 -5.85%
-
NP to SH 145 2,542 5,726 5,352 4,057 4,271 11,708 -51.86%
-
Tax Rate 56.91% 37.84% 16.77% 54.61% 67.08% 80.62% 14.09% -
Total Cost 1,006,531 1,193,362 1,067,635 1,060,832 1,218,877 1,168,580 1,242,617 -3.44%
-
Net Worth 229,788 216,179 192,781 188,762 141,479 134,441 115,005 12.21%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 3,571 2,299 2,498 2,336 4,232 -
Div Payout % - - 62.36% 42.97% 61.58% 54.70% 36.15% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 229,788 216,179 192,781 188,762 141,479 134,441 115,005 12.21%
NOSH 267,160 231,282 194,925 172,764 127,920 123,352 108,117 16.25%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.86% 2.20% 4.23% 0.60% 0.40% 0.43% 1.00% -
ROE 0.06% 1.18% 2.97% 2.84% 2.87% 3.18% 10.18% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 386.54 527.59 571.94 617.73 956.71 951.43 1,160.88 -16.73%
EPS 0.06 1.10 2.94 3.10 3.17 3.46 10.83 -57.90%
DPS 0.00 0.00 1.83 1.33 1.95 1.89 3.91 -
NAPS 0.8749 0.9347 0.989 1.0926 1.106 1.0899 1.0637 -3.20%
Adjusted Per Share Value based on latest NOSH - 172,764
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 150.44 180.82 165.20 158.14 181.35 173.91 185.99 -3.47%
EPS 0.02 0.38 0.85 0.79 0.60 0.63 1.73 -52.41%
DPS 0.00 0.00 0.53 0.34 0.37 0.35 0.63 -
NAPS 0.3405 0.3203 0.2857 0.2797 0.2096 0.1992 0.1704 12.21%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.405 0.37 0.535 0.67 0.685 0.87 1.20 -
P/RPS 0.10 0.07 0.09 0.11 0.07 0.09 0.10 0.00%
P/EPS 733.60 33.66 18.21 21.63 21.60 25.13 11.08 101.00%
EY 0.14 2.97 5.49 4.62 4.63 3.98 9.02 -50.02%
DY 0.00 0.00 3.42 1.99 2.85 2.18 3.26 -
P/NAPS 0.46 0.40 0.54 0.61 0.62 0.80 1.13 -13.89%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 26/08/15 26/08/14 26/08/13 30/08/12 22/08/11 -
Price 0.345 0.38 0.345 0.665 0.70 0.83 1.12 -
P/RPS 0.09 0.07 0.06 0.11 0.07 0.09 0.10 -1.73%
P/EPS 624.92 34.57 11.74 21.47 22.07 23.97 10.34 97.97%
EY 0.16 2.89 8.51 4.66 4.53 4.17 9.67 -49.48%
DY 0.00 0.00 5.31 2.00 2.79 2.28 3.50 -
P/NAPS 0.39 0.41 0.35 0.61 0.63 0.76 1.05 -15.20%

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