[BPURI] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.14%
YoY- -23.29%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,184,008 1,121,073 1,050,848 1,251,857 1,190,640 1,221,530 951,514 3.70%
PBT 35,188 56,800 14,989 15,820 26,706 14,494 12,473 18.85%
Tax -13,032 -10,080 -8,248 -9,987 -20,197 -2,557 -4,434 19.66%
NP 22,156 46,720 6,741 5,833 6,509 11,937 8,039 18.38%
-
NP to SH 2,946 6,545 4,826 4,592 5,986 10,998 7,112 -13.64%
-
Tax Rate 37.04% 17.75% 55.03% 63.13% 75.63% 17.64% 35.55% -
Total Cost 1,161,852 1,074,353 1,044,107 1,246,024 1,184,131 1,209,593 943,475 3.52%
-
Net Worth 217,940 190,615 176,281 137,100 132,611 110,813 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 3,571 2,299 2,498 2,336 4,232 3,839 -
Div Payout % - 54.56% 47.66% 54.40% 39.03% 38.48% 53.99% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 217,940 190,615 176,281 137,100 132,611 110,813 0 -
NOSH 232,000 190,615 162,083 124,841 123,727 107,794 104,085 14.27%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.87% 4.17% 0.64% 0.47% 0.55% 0.98% 0.84% -
ROE 1.35% 3.43% 2.74% 3.35% 4.51% 9.92% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 510.35 588.13 648.34 1,002.76 962.31 1,133.20 914.17 -9.25%
EPS 1.27 3.43 2.98 3.68 4.84 10.20 6.83 -24.43%
DPS 0.00 1.87 1.42 2.00 1.89 3.93 3.69 -
NAPS 0.9394 1.00 1.0876 1.0982 1.0718 1.028 0.00 -
Adjusted Per Share Value based on latest NOSH - 124,841
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 146.90 139.10 130.38 155.32 147.73 151.56 118.06 3.70%
EPS 0.37 0.81 0.60 0.57 0.74 1.36 0.88 -13.43%
DPS 0.00 0.44 0.29 0.31 0.29 0.53 0.48 -
NAPS 0.2704 0.2365 0.2187 0.1701 0.1645 0.1375 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.415 0.555 0.715 0.635 0.90 1.30 1.16 -
P/RPS 0.08 0.09 0.11 0.06 0.09 0.11 0.13 -7.76%
P/EPS 32.68 16.16 24.01 17.26 18.60 12.74 16.98 11.51%
EY 3.06 6.19 4.16 5.79 5.38 7.85 5.89 -10.33%
DY 0.00 3.38 1.98 3.15 2.10 3.02 3.18 -
P/NAPS 0.44 0.56 0.66 0.58 0.84 1.26 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 28/05/14 27/05/13 31/05/12 23/05/11 25/05/10 -
Price 0.37 0.545 0.665 0.775 0.87 1.22 1.06 -
P/RPS 0.07 0.09 0.10 0.08 0.09 0.11 0.12 -8.58%
P/EPS 29.14 15.87 22.33 21.07 17.98 11.96 15.51 11.07%
EY 3.43 6.30 4.48 4.75 5.56 8.36 6.45 -9.98%
DY 0.00 3.44 2.13 2.58 2.17 3.22 3.48 -
P/NAPS 0.39 0.55 0.61 0.71 0.81 1.19 0.00 -

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