[BPURI] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -20.95%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,128,894 1,086,848 1,083,272 1,053,707 969,498 1,059,826 1,094,708 2.06%
PBT 12,144 13,052 18,292 13,649 12,188 12,212 12,932 -4.10%
Tax -4,722 -3,856 -5,480 -7,830 -4,948 -4,150 -3,808 15.40%
NP 7,421 9,196 12,812 5,819 7,240 8,062 9,124 -12.85%
-
NP to SH 6,537 6,584 4,668 5,232 6,618 6,344 6,292 2.57%
-
Tax Rate 38.88% 29.54% 29.96% 57.37% 40.60% 33.98% 29.45% -
Total Cost 1,121,473 1,077,652 1,070,460 1,047,888 962,258 1,051,764 1,085,584 2.18%
-
Net Worth 185,579 183,512 176,281 147,689 140,689 139,770 137,100 22.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 2,041 - - - -
Div Payout % - - - 39.01% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 185,579 183,512 176,281 147,689 140,689 139,770 137,100 22.34%
NOSH 170,836 167,959 162,083 136,069 129,608 126,374 124,841 23.23%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.66% 0.85% 1.18% 0.55% 0.75% 0.76% 0.83% -
ROE 3.52% 3.59% 2.65% 3.54% 4.70% 4.54% 4.59% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 660.81 647.09 668.34 774.39 748.02 838.64 876.88 -17.17%
EPS 3.83 3.92 2.88 3.85 5.11 5.02 5.04 -16.71%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.0863 1.0926 1.0876 1.0854 1.0855 1.106 1.0982 -0.72%
Adjusted Per Share Value based on latest NOSH - 153,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 167.28 161.05 160.52 156.14 143.66 157.05 162.22 2.06%
EPS 0.97 0.98 0.69 0.78 0.98 0.94 0.93 2.84%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.275 0.2719 0.2612 0.2189 0.2085 0.2071 0.2032 22.32%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.675 0.67 0.715 0.72 0.80 0.685 0.635 -
P/RPS 0.10 0.10 0.11 0.09 0.11 0.08 0.07 26.81%
P/EPS 17.64 17.09 24.83 18.73 15.67 13.65 12.60 25.12%
EY 5.67 5.85 4.03 5.34 6.38 7.33 7.94 -20.09%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.66 0.66 0.74 0.62 0.58 4.54%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 26/08/14 28/05/14 28/02/14 20/11/13 26/08/13 27/05/13 -
Price 0.61 0.665 0.665 0.70 0.79 0.70 0.775 -
P/RPS 0.09 0.10 0.10 0.09 0.11 0.08 0.09 0.00%
P/EPS 15.94 16.96 23.09 18.21 15.47 13.94 15.38 2.41%
EY 6.27 5.89 4.33 5.49 6.46 7.17 6.50 -2.37%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.61 0.64 0.73 0.63 0.71 -14.62%

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