[BPURI] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 41.05%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,353,652 1,053,478 1,128,894 1,086,848 1,083,272 1,053,707 969,498 24.94%
PBT 12,388 58,276 12,144 13,052 18,292 13,649 12,188 1.09%
Tax -2,608 -10,798 -4,722 -3,856 -5,480 -7,830 -4,948 -34.77%
NP 9,780 47,478 7,421 9,196 12,812 5,819 7,240 22.22%
-
NP to SH 4,956 6,473 6,537 6,584 4,668 5,232 6,618 -17.54%
-
Tax Rate 21.05% 18.53% 38.88% 29.54% 29.96% 57.37% 40.60% -
Total Cost 1,343,872 1,006,000 1,121,473 1,077,652 1,070,460 1,047,888 962,258 24.96%
-
Net Worth 195,533 188,197 185,579 183,512 176,281 147,689 140,689 24.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 3,456 - - - 2,041 - -
Div Payout % - 53.40% - - - 39.01% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 195,533 188,197 185,579 183,512 176,281 147,689 140,689 24.56%
NOSH 190,615 172,816 170,836 167,959 162,083 136,069 129,608 29.35%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.72% 4.51% 0.66% 0.85% 1.18% 0.55% 0.75% -
ROE 2.53% 3.44% 3.52% 3.59% 2.65% 3.54% 4.70% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 710.15 609.59 660.81 647.09 668.34 774.39 748.02 -3.40%
EPS 2.60 3.75 3.83 3.92 2.88 3.85 5.11 -36.29%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.0258 1.089 1.0863 1.0926 1.0876 1.0854 1.0855 -3.70%
Adjusted Per Share Value based on latest NOSH - 172,764
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 200.59 156.11 167.28 161.05 160.52 156.14 143.66 24.95%
EPS 0.73 0.96 0.97 0.98 0.69 0.78 0.98 -17.84%
DPS 0.00 0.51 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.2897 0.2789 0.275 0.2719 0.2612 0.2189 0.2085 24.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.555 0.54 0.675 0.67 0.715 0.72 0.80 -
P/RPS 0.08 0.09 0.10 0.10 0.11 0.09 0.11 -19.14%
P/EPS 21.35 14.42 17.64 17.09 24.83 18.73 15.67 22.92%
EY 4.68 6.94 5.67 5.85 4.03 5.34 6.38 -18.67%
DY 0.00 3.70 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.54 0.50 0.62 0.61 0.66 0.66 0.74 -18.96%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 26/11/14 26/08/14 28/05/14 28/02/14 20/11/13 -
Price 0.545 0.56 0.61 0.665 0.665 0.70 0.79 -
P/RPS 0.08 0.09 0.09 0.10 0.10 0.09 0.11 -19.14%
P/EPS 20.96 14.95 15.94 16.96 23.09 18.21 15.47 22.46%
EY 4.77 6.69 6.27 5.89 4.33 5.49 6.46 -18.32%
DY 0.00 3.57 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 0.53 0.51 0.56 0.61 0.61 0.64 0.73 -19.23%

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