[BPURI] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.33%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,086,848 1,083,272 1,053,707 969,498 1,059,826 1,094,708 1,280,062 -10.36%
PBT 13,052 18,292 13,649 12,188 12,212 12,932 16,404 -14.17%
Tax -3,856 -5,480 -7,830 -4,948 -4,150 -3,808 -10,559 -49.00%
NP 9,196 12,812 5,819 7,240 8,062 9,124 5,845 35.38%
-
NP to SH 6,584 4,668 5,232 6,618 6,344 6,292 5,110 18.46%
-
Tax Rate 29.54% 29.96% 57.37% 40.60% 33.98% 29.45% 64.37% -
Total Cost 1,077,652 1,070,460 1,047,888 962,258 1,051,764 1,085,584 1,274,217 -10.59%
-
Net Worth 183,512 176,281 147,689 140,689 139,770 137,100 134,843 22.87%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,041 - - - 2,478 -
Div Payout % - - 39.01% - - - 48.50% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 183,512 176,281 147,689 140,689 139,770 137,100 134,843 22.87%
NOSH 167,959 162,083 136,069 129,608 126,374 124,841 123,925 22.53%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.85% 1.18% 0.55% 0.75% 0.76% 0.83% 0.46% -
ROE 3.59% 2.65% 3.54% 4.70% 4.54% 4.59% 3.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 647.09 668.34 774.39 748.02 838.64 876.88 1,032.93 -26.84%
EPS 3.92 2.88 3.85 5.11 5.02 5.04 4.12 -3.27%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.00 -
NAPS 1.0926 1.0876 1.0854 1.0855 1.106 1.0982 1.0881 0.27%
Adjusted Per Share Value based on latest NOSH - 135,757
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 134.85 134.41 130.74 120.29 131.50 135.82 158.82 -10.36%
EPS 0.82 0.58 0.65 0.82 0.79 0.78 0.63 19.26%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.31 -
NAPS 0.2277 0.2187 0.1832 0.1746 0.1734 0.1701 0.1673 22.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.67 0.715 0.72 0.80 0.685 0.635 0.81 -
P/RPS 0.10 0.11 0.09 0.11 0.08 0.07 0.08 16.08%
P/EPS 17.09 24.83 18.73 15.67 13.65 12.60 19.64 -8.87%
EY 5.85 4.03 5.34 6.38 7.33 7.94 5.09 9.74%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.47 -
P/NAPS 0.61 0.66 0.66 0.74 0.62 0.58 0.74 -12.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 20/11/13 26/08/13 27/05/13 28/02/13 -
Price 0.665 0.665 0.70 0.79 0.70 0.775 0.59 -
P/RPS 0.10 0.10 0.09 0.11 0.08 0.09 0.06 40.70%
P/EPS 16.96 23.09 18.21 15.47 13.94 15.38 14.31 12.02%
EY 5.89 4.33 5.49 6.46 7.17 6.50 6.99 -10.81%
DY 0.00 0.00 2.14 0.00 0.00 0.00 3.39 -
P/NAPS 0.61 0.61 0.64 0.73 0.63 0.71 0.54 8.48%

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