[BPURI] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1.03%
YoY- -29.0%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,094,708 1,280,062 1,270,938 1,172,310 1,207,528 1,178,063 1,184,453 -5.11%
PBT 12,932 16,404 12,764 14,990 15,268 25,849 17,649 -18.70%
Tax -3,808 -10,559 -5,053 -5,124 -6,096 -19,091 -6,568 -30.44%
NP 9,124 5,845 7,710 9,866 9,172 6,758 11,081 -12.14%
-
NP to SH 6,292 5,110 5,809 8,450 8,364 5,997 10,098 -27.02%
-
Tax Rate 29.45% 64.37% 39.59% 34.18% 39.93% 73.86% 37.21% -
Total Cost 1,085,584 1,274,217 1,263,228 1,162,444 1,198,356 1,171,305 1,173,372 -5.04%
-
Net Worth 137,100 134,843 132,876 135,038 132,611 117,562 116,378 11.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,478 - - - 2,221 - -
Div Payout % - 48.50% - - - 37.05% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 137,100 134,843 132,876 135,038 132,611 117,562 116,378 11.53%
NOSH 124,841 123,925 123,778 123,900 123,727 111,086 108,978 9.47%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.83% 0.46% 0.61% 0.84% 0.76% 0.57% 0.94% -
ROE 4.59% 3.79% 4.37% 6.26% 6.31% 5.10% 8.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 876.88 1,032.93 1,026.79 946.17 975.96 1,060.49 1,086.87 -13.32%
EPS 5.04 4.12 4.69 6.82 6.76 5.40 9.27 -33.36%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.0982 1.0881 1.0735 1.0899 1.0718 1.0583 1.0679 1.88%
Adjusted Per Share Value based on latest NOSH - 123,352
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 162.22 189.68 188.33 173.72 178.94 174.57 175.52 -5.11%
EPS 0.93 0.76 0.86 1.25 1.24 0.89 1.50 -27.26%
DPS 0.00 0.37 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.2032 0.1998 0.1969 0.2001 0.1965 0.1742 0.1725 11.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.635 0.81 0.83 0.87 0.90 0.88 0.96 -
P/RPS 0.07 0.08 0.08 0.09 0.09 0.08 0.09 -15.41%
P/EPS 12.60 19.64 17.68 12.76 13.31 16.30 10.36 13.92%
EY 7.94 5.09 5.65 7.84 7.51 6.13 9.65 -12.18%
DY 0.00 2.47 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 0.58 0.74 0.77 0.80 0.84 0.83 0.90 -25.37%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 21/11/12 30/08/12 31/05/12 29/02/12 22/11/11 -
Price 0.775 0.59 0.85 0.83 0.87 0.94 0.87 -
P/RPS 0.09 0.06 0.08 0.09 0.09 0.09 0.08 8.16%
P/EPS 15.38 14.31 18.11 12.17 12.87 17.41 9.39 38.90%
EY 6.50 6.99 5.52 8.22 7.77 5.74 10.65 -28.02%
DY 0.00 3.39 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.71 0.54 0.79 0.76 0.81 0.89 0.81 -8.40%

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