[BPURI] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -28.65%
YoY- -63.52%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,251,857 1,280,062 1,242,927 1,173,608 1,190,640 1,178,063 1,258,087 -0.33%
PBT 15,820 16,404 22,185 25,947 26,706 25,849 16,148 -1.35%
Tax -9,987 -10,559 -17,955 -20,919 -20,197 -19,091 -5,308 52.34%
NP 5,833 5,845 4,230 5,028 6,509 6,758 10,840 -33.81%
-
NP to SH 4,592 5,110 2,780 4,271 5,986 5,997 10,046 -40.63%
-
Tax Rate 63.13% 64.37% 80.93% 80.62% 75.63% 73.86% 32.87% -
Total Cost 1,246,024 1,274,217 1,238,697 1,168,580 1,184,131 1,171,305 1,247,247 -0.06%
-
Net Worth 137,100 124,905 128,820 134,441 132,611 123,780 118,712 10.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,498 2,498 2,336 2,336 2,336 2,336 2,126 11.33%
Div Payout % 54.40% 48.89% 84.04% 54.70% 39.03% 38.96% 21.17% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 137,100 124,905 128,820 134,441 132,611 123,780 118,712 10.06%
NOSH 124,841 124,905 120,000 123,352 123,727 116,818 111,164 8.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.47% 0.46% 0.34% 0.43% 0.55% 0.57% 0.86% -
ROE 3.35% 4.09% 2.16% 3.18% 4.51% 4.84% 8.46% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,002.76 1,024.82 1,035.77 951.43 962.31 1,008.46 1,131.74 -7.74%
EPS 3.68 4.09 2.32 3.46 4.84 5.13 9.04 -45.04%
DPS 2.00 2.00 1.95 1.89 1.89 2.00 1.91 3.11%
NAPS 1.0982 1.00 1.0735 1.0899 1.0718 1.0596 1.0679 1.88%
Adjusted Per Share Value based on latest NOSH - 123,352
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 185.50 189.68 184.18 173.91 176.43 174.57 186.43 -0.33%
EPS 0.68 0.76 0.41 0.63 0.89 0.89 1.49 -40.69%
DPS 0.37 0.37 0.35 0.35 0.35 0.35 0.32 10.15%
NAPS 0.2032 0.1851 0.1909 0.1992 0.1965 0.1834 0.1759 10.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.635 0.81 0.83 0.87 0.90 0.88 0.96 -
P/RPS 0.06 0.08 0.08 0.09 0.09 0.09 0.08 -17.43%
P/EPS 17.26 19.80 35.83 25.13 18.60 17.14 10.62 38.19%
EY 5.79 5.05 2.79 3.98 5.38 5.83 9.41 -27.63%
DY 3.15 2.47 2.35 2.18 2.10 2.27 1.99 35.78%
P/NAPS 0.58 0.81 0.77 0.80 0.84 0.83 0.90 -25.37%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 21/11/12 30/08/12 31/05/12 29/02/12 22/11/11 -
Price 0.775 0.59 0.85 0.83 0.87 0.94 0.87 -
P/RPS 0.08 0.06 0.08 0.09 0.09 0.09 0.08 0.00%
P/EPS 21.07 14.42 36.69 23.97 17.98 18.31 9.63 68.45%
EY 4.75 6.93 2.73 4.17 5.56 5.46 10.39 -40.62%
DY 2.58 3.39 2.29 2.28 2.17 2.13 2.20 11.19%
P/NAPS 0.71 0.59 0.79 0.76 0.81 0.89 0.81 -8.40%

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