[BPURI] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.18%
YoY- 23.72%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,081,207 1,050,297 1,227,939 1,053,478 1,053,707 1,280,062 1,178,063 -1.41%
PBT 22,731 26,763 35,738 58,276 13,649 16,404 25,849 -2.11%
Tax -10,713 -13,408 -12,867 -10,798 -7,830 -10,559 -19,091 -9.17%
NP 12,018 13,355 22,871 47,478 5,819 5,845 6,758 10.06%
-
NP to SH 3,145 1,070 3,373 6,473 5,232 5,110 5,997 -10.19%
-
Tax Rate 47.13% 50.10% 36.00% 18.53% 57.37% 64.37% 73.86% -
Total Cost 1,069,189 1,036,942 1,205,068 1,006,000 1,047,888 1,274,217 1,171,305 -1.50%
-
Net Worth 239,535 223,897 174,880 178,550 153,333 124,905 123,780 11.62%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 3,571 2,299 2,498 2,336 -
Div Payout % - - - 55.17% 43.96% 48.89% 38.96% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 239,535 223,897 174,880 178,550 153,333 124,905 123,780 11.62%
NOSH 267,160 243,870 186,400 178,550 153,333 124,905 116,818 14.76%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.11% 1.27% 1.86% 4.51% 0.55% 0.46% 0.57% -
ROE 1.31% 0.48% 1.93% 3.63% 3.41% 4.09% 4.84% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 404.70 430.68 658.77 590.02 687.20 1,024.82 1,008.46 -14.10%
EPS 1.18 0.44 1.81 3.63 3.41 4.09 5.13 -21.70%
DPS 0.00 0.00 0.00 2.00 1.50 2.00 2.00 -
NAPS 0.8966 0.9181 0.9382 1.00 1.00 1.00 1.0596 -2.74%
Adjusted Per Share Value based on latest NOSH - 178,550
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 160.22 155.64 181.96 156.11 156.14 189.68 174.57 -1.41%
EPS 0.47 0.16 0.50 0.96 0.78 0.76 0.89 -10.08%
DPS 0.00 0.00 0.00 0.53 0.34 0.37 0.35 -
NAPS 0.355 0.3318 0.2591 0.2646 0.2272 0.1851 0.1834 11.62%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.34 0.435 0.43 0.54 0.72 0.81 0.88 -
P/RPS 0.08 0.10 0.07 0.09 0.10 0.08 0.09 -1.94%
P/EPS 28.88 99.14 23.76 14.90 21.10 19.80 17.14 9.07%
EY 3.46 1.01 4.21 6.71 4.74 5.05 5.83 -8.32%
DY 0.00 0.00 0.00 3.70 2.08 2.47 2.27 -
P/NAPS 0.38 0.47 0.46 0.54 0.72 0.81 0.83 -12.19%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.33 0.45 0.415 0.56 0.70 0.59 0.94 -
P/RPS 0.08 0.10 0.06 0.09 0.10 0.06 0.09 -1.94%
P/EPS 28.03 102.56 22.93 15.45 20.51 14.42 18.31 7.34%
EY 3.57 0.98 4.36 6.47 4.87 6.93 5.46 -6.83%
DY 0.00 0.00 0.00 3.57 2.14 3.39 2.13 -
P/NAPS 0.37 0.49 0.44 0.56 0.70 0.59 0.89 -13.59%

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