[BPURI] QoQ TTM 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- -8.48%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,173,254 1,067,218 1,050,848 1,053,707 1,053,982 1,223,820 1,251,857 -4.22%
PBT 13,616 14,069 14,989 13,649 15,972 15,015 15,820 -9.50%
Tax -7,661 -7,683 -8,248 -7,830 -10,480 -10,072 -9,987 -16.18%
NP 5,955 6,386 6,741 5,819 5,492 4,943 5,833 1.38%
-
NP to SH 5,171 5,352 4,826 5,232 5,717 4,057 4,592 8.23%
-
Tax Rate 56.26% 54.61% 55.03% 57.37% 65.61% 67.08% 63.13% -
Total Cost 1,167,299 1,060,832 1,044,107 1,047,888 1,048,490 1,218,877 1,246,024 -4.25%
-
Net Worth 192,310 188,762 176,281 153,333 147,364 141,479 137,100 25.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,299 2,299 2,299 2,299 2,498 2,498 2,498 -5.37%
Div Payout % 44.48% 42.97% 47.66% 43.96% 43.70% 61.58% 54.40% -
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 192,310 188,762 176,281 153,333 147,364 141,479 137,100 25.28%
NOSH 177,032 172,764 162,083 153,333 135,757 127,920 124,841 26.19%
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 0.51% 0.60% 0.64% 0.55% 0.52% 0.40% 0.47% -
ROE 2.69% 2.84% 2.74% 3.41% 3.88% 2.87% 3.35% -
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 662.73 617.73 648.34 687.20 776.37 956.71 1,002.76 -24.10%
EPS 2.92 3.10 2.98 3.41 4.21 3.17 3.68 -14.27%
DPS 1.30 1.33 1.42 1.50 1.84 1.95 2.00 -24.94%
NAPS 1.0863 1.0926 1.0876 1.00 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 145.57 132.41 130.38 130.74 130.77 151.84 155.32 -4.22%
EPS 0.64 0.66 0.60 0.65 0.71 0.50 0.57 8.02%
DPS 0.29 0.29 0.29 0.29 0.31 0.31 0.31 -4.34%
NAPS 0.2386 0.2342 0.2187 0.1902 0.1828 0.1755 0.1701 25.28%
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 0.10 0.11 0.11 0.10 0.10 0.07 0.06 40.52%
P/EPS 23.11 21.63 24.01 21.10 19.00 21.60 17.26 21.45%
EY 4.33 4.62 4.16 4.74 5.26 4.63 5.79 -17.59%
DY 1.92 1.99 1.98 2.08 2.30 2.85 3.15 -28.08%
P/NAPS 0.62 0.61 0.66 0.72 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 0.09 0.11 0.10 0.10 0.10 0.07 0.08 8.16%
P/EPS 20.88 21.47 22.33 20.51 18.76 22.07 21.07 -0.60%
EY 4.79 4.66 4.48 4.87 5.33 4.53 4.75 0.56%
DY 2.13 2.00 2.13 2.14 2.33 2.79 2.58 -11.98%
P/NAPS 0.56 0.61 0.61 0.70 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