[BPURI] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 3.73%
YoY- 54.64%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,050,848 1,251,857 1,190,640 1,221,530 951,514 660,899 653,718 8.22%
PBT 14,989 15,820 26,706 14,494 12,473 7,884 8,503 9.90%
Tax -8,248 -9,987 -20,197 -2,557 -4,434 -3,008 -415 64.54%
NP 6,741 5,833 6,509 11,937 8,039 4,876 8,088 -2.98%
-
NP to SH 4,826 4,592 5,986 10,998 7,112 4,099 6,861 -5.69%
-
Tax Rate 55.03% 63.13% 75.63% 17.64% 35.55% 38.15% 4.88% -
Total Cost 1,044,107 1,246,024 1,184,131 1,209,593 943,475 656,023 645,630 8.33%
-
Net Worth 176,281 137,100 132,611 110,813 0 75,797 74,726 15.37%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 2,299 2,498 2,336 4,232 3,839 3,451 3,306 -5.87%
Div Payout % 47.66% 54.40% 39.03% 38.48% 53.99% 84.21% 48.19% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 176,281 137,100 132,611 110,813 0 75,797 74,726 15.37%
NOSH 162,083 124,841 123,727 107,794 104,085 83,884 82,689 11.86%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.64% 0.47% 0.55% 0.98% 0.84% 0.74% 1.24% -
ROE 2.74% 3.35% 4.51% 9.92% 0.00% 5.41% 9.18% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 648.34 1,002.76 962.31 1,133.20 914.17 787.87 790.57 -3.25%
EPS 2.98 3.68 4.84 10.20 6.83 4.89 8.30 -15.68%
DPS 1.42 2.00 1.89 3.93 3.69 4.11 4.00 -15.84%
NAPS 1.0876 1.0982 1.0718 1.028 0.00 0.9036 0.9037 3.13%
Adjusted Per Share Value based on latest NOSH - 107,794
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 130.38 155.32 147.73 151.56 118.06 82.00 81.11 8.22%
EPS 0.60 0.57 0.74 1.36 0.88 0.51 0.85 -5.63%
DPS 0.29 0.31 0.29 0.53 0.48 0.43 0.41 -5.60%
NAPS 0.2187 0.1701 0.1645 0.1375 0.00 0.094 0.0927 15.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.715 0.635 0.90 1.30 1.16 0.80 0.69 -
P/RPS 0.11 0.06 0.09 0.11 0.13 0.10 0.09 3.39%
P/EPS 24.01 17.26 18.60 12.74 16.98 16.37 8.32 19.30%
EY 4.16 5.79 5.38 7.85 5.89 6.11 12.03 -16.21%
DY 1.98 3.15 2.10 3.02 3.18 5.14 5.80 -16.39%
P/NAPS 0.66 0.58 0.84 1.26 0.00 0.89 0.76 -2.32%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 27/05/13 31/05/12 23/05/11 25/05/10 28/05/09 28/05/08 -
Price 0.665 0.775 0.87 1.22 1.06 0.88 0.90 -
P/RPS 0.10 0.08 0.09 0.11 0.12 0.11 0.11 -1.57%
P/EPS 22.33 21.07 17.98 11.96 15.51 18.01 10.85 12.77%
EY 4.48 4.75 5.56 8.36 6.45 5.55 9.22 -11.32%
DY 2.13 2.58 2.17 3.22 3.48 4.68 4.44 -11.51%
P/NAPS 0.61 0.71 0.81 1.19 0.00 0.97 1.00 -7.90%

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