[BPURI] QoQ Cumulative 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- 5.4%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 846,671 543,424 270,818 1,053,707 727,124 529,913 273,677 112.17%
PBT 9,108 6,526 4,573 13,649 9,141 6,106 3,233 99.34%
Tax -3,542 -1,928 -1,370 -7,830 -3,711 -2,075 -952 139.91%
NP 5,566 4,598 3,203 5,819 5,430 4,031 2,281 81.15%
-
NP to SH 4,903 3,292 1,167 5,232 4,964 3,172 1,573 113.23%
-
Tax Rate 38.89% 29.54% 29.96% 57.37% 40.60% 33.98% 29.45% -
Total Cost 841,105 538,826 267,615 1,047,888 721,694 525,882 271,396 112.42%
-
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 2.64% 1.79% 0.66% 3.54% 3.53% 2.27% 1.15% -
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 495.60 323.55 167.09 774.39 561.02 419.32 219.22 72.16%
EPS 2.87 1.96 0.72 3.85 3.83 2.51 1.26 73.03%
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 105.05 67.42 33.60 130.74 90.22 65.75 33.96 112.15%
EPS 0.61 0.41 0.14 0.65 0.62 0.39 0.20 110.17%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.2303 0.2277 0.2187 0.1832 0.1746 0.1734 0.1701 22.36%
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 0.14 0.21 0.43 0.09 0.14 0.16 0.29 -38.43%
P/EPS 23.52 34.18 99.31 18.73 20.89 27.29 50.40 -39.80%
EY 4.25 2.93 1.01 5.34 4.79 3.66 1.98 66.32%
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 0.12 0.21 0.40 0.09 0.14 0.17 0.35 -50.98%
P/EPS 21.25 33.93 92.36 18.21 20.63 27.89 61.51 -50.73%
EY 4.70 2.95 1.08 5.49 4.85 3.59 1.63 102.45%
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