[BPURI] QoQ Annualized Quarter 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- 23.13%
YoY- -24.77%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,053,707 969,498 1,059,826 1,094,708 1,280,062 1,270,938 1,172,310 -6.84%
PBT 13,649 12,188 12,212 12,932 16,404 12,764 14,990 -6.04%
Tax -7,830 -4,948 -4,150 -3,808 -10,559 -5,053 -5,124 32.56%
NP 5,819 7,240 8,062 9,124 5,845 7,710 9,866 -29.60%
-
NP to SH 5,232 6,618 6,344 6,292 5,110 5,809 8,450 -27.29%
-
Tax Rate 57.37% 40.60% 33.98% 29.45% 64.37% 39.59% 34.18% -
Total Cost 1,047,888 962,258 1,051,764 1,085,584 1,274,217 1,263,228 1,162,444 -6.66%
-
Net Worth 147,689 140,689 139,770 137,100 134,843 132,876 135,038 6.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,041 - - - 2,478 - - -
Div Payout % 39.01% - - - 48.50% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 147,689 140,689 139,770 137,100 134,843 132,876 135,038 6.13%
NOSH 136,069 129,608 126,374 124,841 123,925 123,778 123,900 6.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.55% 0.75% 0.76% 0.83% 0.46% 0.61% 0.84% -
ROE 3.54% 4.70% 4.54% 4.59% 3.79% 4.37% 6.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 774.39 748.02 838.64 876.88 1,032.93 1,026.79 946.17 -12.47%
EPS 3.85 5.11 5.02 5.04 4.12 4.69 6.82 -31.62%
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.0854 1.0855 1.106 1.0982 1.0881 1.0735 1.0899 -0.27%
Adjusted Per Share Value based on latest NOSH - 124,841
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 156.14 143.66 157.05 162.22 189.68 188.33 173.72 -6.84%
EPS 0.78 0.98 0.94 0.93 0.76 0.86 1.25 -26.91%
DPS 0.30 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.2189 0.2085 0.2071 0.2032 0.1998 0.1969 0.2001 6.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.72 0.80 0.685 0.635 0.81 0.83 0.87 -
P/RPS 0.09 0.11 0.08 0.07 0.08 0.08 0.09 0.00%
P/EPS 18.73 15.67 13.65 12.60 19.64 17.68 12.76 29.06%
EY 5.34 6.38 7.33 7.94 5.09 5.65 7.84 -22.53%
DY 2.08 0.00 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 0.66 0.74 0.62 0.58 0.74 0.77 0.80 -12.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 26/08/13 27/05/13 28/02/13 21/11/12 30/08/12 -
Price 0.70 0.79 0.70 0.775 0.59 0.85 0.83 -
P/RPS 0.09 0.11 0.08 0.09 0.06 0.08 0.09 0.00%
P/EPS 18.21 15.47 13.94 15.38 14.31 18.11 12.17 30.72%
EY 5.49 6.46 7.17 6.50 6.99 5.52 8.22 -23.53%
DY 2.14 0.00 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 0.64 0.73 0.63 0.71 0.54 0.79 0.76 -10.79%

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