[BPURI] YoY TTM 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- 40.92%
YoY- 105.65%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,267,675 1,006,678 1,173,254 1,053,982 1,242,927 1,258,087 1,119,523 2.09%
PBT 43,309 57,234 13,616 15,972 22,185 16,148 15,823 18.25%
Tax -17,846 -9,369 -7,661 -10,480 -17,955 -5,308 -5,027 23.48%
NP 25,463 47,865 5,955 5,492 4,230 10,840 10,796 15.35%
-
NP to SH -102 5,332 5,171 5,717 2,780 10,046 10,160 -
-
Tax Rate 41.21% 16.37% 56.26% 65.61% 80.93% 32.87% 31.77% -
Total Cost 1,242,212 958,813 1,167,299 1,048,490 1,238,697 1,247,247 1,108,727 1.91%
-
Net Worth 215,294 182,626 192,310 147,364 128,820 118,712 105,288 12.64%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 3,571 2,299 2,498 2,336 2,126 4,181 -
Div Payout % - 66.97% 44.48% 43.70% 84.04% 21.17% 41.16% -
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 215,294 182,626 192,310 147,364 128,820 118,712 105,288 12.64%
NOSH 234,526 190,156 177,032 135,757 120,000 111,164 105,288 14.26%
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 2.01% 4.75% 0.51% 0.52% 0.34% 0.86% 0.96% -
ROE -0.05% 2.92% 2.69% 3.88% 2.16% 8.46% 9.65% -
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 540.53 529.40 662.73 776.37 1,035.77 1,131.74 1,063.29 -10.65%
EPS -0.04 2.80 2.92 4.21 2.32 9.04 9.65 -
DPS 0.00 1.88 1.30 1.84 1.95 1.91 4.00 -
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 157.28 124.90 145.57 130.77 154.21 156.10 138.90 2.09%
EPS -0.01 0.66 0.64 0.71 0.34 1.25 1.26 -
DPS 0.00 0.44 0.29 0.31 0.29 0.26 0.52 -
NAPS 0.2671 0.2266 0.2386 0.1828 0.1598 0.1473 0.1306 12.65%
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 0.08 0.08 0.10 0.10 0.08 0.08 0.12 -6.52%
P/EPS -954.20 15.34 23.11 19.00 35.83 10.62 13.06 -
EY -0.10 6.52 4.33 5.26 2.79 9.41 7.66 -
DY 0.00 4.37 1.92 2.30 2.35 1.99 3.17 -
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 0.07 0.08 0.09 0.10 0.08 0.08 0.12 -8.58%
P/EPS -931.21 15.51 20.88 18.76 36.69 9.63 13.47 -
EY -0.11 6.45 4.79 5.33 2.73 10.39 7.42 -
DY 0.00 4.32 2.13 2.33 2.29 2.20 3.08 -
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