[BPURI] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 232.59%
YoY- -0.52%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 326,858 367,049 284,273 301,882 289,723 297,730 301,305 5.55%
PBT 6,831 2,078 3,678 3,817 12,612 5,840 4,437 33.15%
Tax -6,769 -1,228 -1,038 -1,524 -14,165 -4,192 -316 664.17%
NP 62 850 2,640 2,293 -1,553 1,648 4,121 -93.82%
-
NP to SH 753 132 2,134 2,091 -1,577 1,623 3,849 -66.13%
-
Tax Rate 99.09% 59.10% 28.22% 39.93% 112.31% 71.78% 7.12% -
Total Cost 326,796 366,199 281,633 299,589 291,276 296,082 297,184 6.50%
-
Net Worth 124,905 128,820 134,441 132,611 123,780 118,712 115,005 5.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,498 - - - 2,336 - - -
Div Payout % 331.75% - - - 0.00% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 124,905 128,820 134,441 132,611 123,780 118,712 115,005 5.63%
NOSH 124,905 120,000 123,352 123,727 116,818 111,164 108,117 10.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.02% 0.23% 0.93% 0.76% -0.54% 0.55% 1.37% -
ROE 0.60% 0.10% 1.59% 1.58% -1.27% 1.37% 3.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 261.68 305.87 230.46 243.99 248.01 267.83 278.68 -4.09%
EPS 0.61 0.11 1.73 1.69 -1.42 1.46 3.56 -68.98%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.0735 1.0899 1.0718 1.0596 1.0679 1.0637 -4.01%
Adjusted Per Share Value based on latest NOSH - 123,727
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.44 54.39 42.12 44.73 42.93 44.12 44.65 5.55%
EPS 0.11 0.02 0.32 0.31 -0.23 0.24 0.57 -66.43%
DPS 0.37 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.1851 0.1909 0.1992 0.1965 0.1834 0.1759 0.1704 5.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.81 0.83 0.87 0.90 0.88 0.96 1.20 -
P/RPS 0.31 0.27 0.38 0.37 0.35 0.36 0.43 -19.51%
P/EPS 134.36 754.55 50.29 53.25 -65.19 65.75 33.71 150.33%
EY 0.74 0.13 1.99 1.88 -1.53 1.52 2.97 -60.23%
DY 2.47 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.81 0.77 0.80 0.84 0.83 0.90 1.13 -19.82%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 30/08/12 31/05/12 29/02/12 22/11/11 22/08/11 -
Price 0.59 0.85 0.83 0.87 0.94 0.87 1.12 -
P/RPS 0.23 0.28 0.36 0.36 0.38 0.32 0.40 -30.73%
P/EPS 97.87 772.73 47.98 51.48 -69.63 59.59 31.46 112.37%
EY 1.02 0.13 2.08 1.94 -1.44 1.68 3.18 -52.98%
DY 3.39 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.59 0.79 0.76 0.81 0.89 0.81 1.05 -31.78%

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