[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 32.02%
YoY- 23.72%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 799,871 604,794 338,413 1,053,478 846,671 543,424 270,818 105.71%
PBT 8,066 4,976 3,097 58,276 9,108 6,526 4,573 45.93%
Tax -2,113 -643 -652 -10,798 -3,542 -1,928 -1,370 33.45%
NP 5,953 4,333 2,445 47,478 5,566 4,598 3,203 51.10%
-
NP to SH 3,762 2,545 1,239 6,473 4,903 3,292 1,167 118.06%
-
Tax Rate 26.20% 12.92% 21.05% 18.53% 38.89% 29.54% 29.96% -
Total Cost 793,918 600,461 335,968 1,006,000 841,105 538,826 267,615 106.32%
-
Net Worth 197,433 198,189 195,533 188,197 185,579 183,512 176,281 7.83%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 3,456 - - - -
Div Payout % - - - 53.40% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 197,433 198,189 195,533 188,197 185,579 183,512 176,281 7.83%
NOSH 205,573 200,393 190,615 172,816 170,836 167,959 162,083 17.15%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.74% 0.72% 0.72% 4.51% 0.66% 0.85% 1.18% -
ROE 1.91% 1.28% 0.63% 3.44% 2.64% 1.79% 0.66% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 389.09 301.80 177.54 609.59 495.60 323.55 167.09 75.59%
EPS 1.83 1.27 0.65 3.75 2.87 1.96 0.72 86.13%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9604 0.989 1.0258 1.089 1.0863 1.0926 1.0876 -7.95%
Adjusted Per Share Value based on latest NOSH - 178,550
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 99.24 75.04 41.99 130.71 105.05 67.42 33.60 105.72%
EPS 0.47 0.32 0.15 0.80 0.61 0.41 0.14 124.04%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.245 0.2459 0.2426 0.2335 0.2303 0.2277 0.2187 7.85%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.43 0.535 0.555 0.54 0.675 0.67 0.715 -
P/RPS 0.11 0.18 0.31 0.09 0.14 0.21 0.43 -59.66%
P/EPS 23.50 42.13 85.38 14.42 23.52 34.18 99.31 -61.70%
EY 4.26 2.37 1.17 6.94 4.25 2.93 1.01 160.82%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.54 0.50 0.62 0.61 0.66 -22.51%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 26/05/15 27/02/15 26/11/14 26/08/14 28/05/14 -
Price 0.435 0.345 0.545 0.56 0.61 0.665 0.665 -
P/RPS 0.11 0.11 0.31 0.09 0.12 0.21 0.40 -57.67%
P/EPS 23.77 27.17 83.85 14.95 21.25 33.93 92.36 -59.50%
EY 4.21 3.68 1.19 6.69 4.70 2.95 1.08 147.48%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.53 0.51 0.56 0.61 0.61 -18.34%

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