[BPURI] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.14%
YoY- -23.29%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,053,707 1,053,982 1,223,820 1,251,857 1,280,062 1,242,927 1,173,608 -6.91%
PBT 13,649 15,972 15,015 15,820 16,404 22,185 25,947 -34.75%
Tax -7,830 -10,480 -10,072 -9,987 -10,559 -17,955 -20,919 -47.96%
NP 5,819 5,492 4,943 5,833 5,845 4,230 5,028 10.20%
-
NP to SH 5,232 5,717 4,057 4,592 5,110 2,780 4,271 14.44%
-
Tax Rate 57.37% 65.61% 67.08% 63.13% 64.37% 80.93% 80.62% -
Total Cost 1,047,888 1,048,490 1,218,877 1,246,024 1,274,217 1,238,697 1,168,580 -6.99%
-
Net Worth 153,333 147,364 141,479 137,100 124,905 128,820 134,441 9.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,299 2,498 2,498 2,498 2,498 2,336 2,336 -1.05%
Div Payout % 43.96% 43.70% 61.58% 54.40% 48.89% 84.04% 54.70% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 153,333 147,364 141,479 137,100 124,905 128,820 134,441 9.13%
NOSH 153,333 135,757 127,920 124,841 124,905 120,000 123,352 15.56%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.55% 0.52% 0.40% 0.47% 0.46% 0.34% 0.43% -
ROE 3.41% 3.88% 2.87% 3.35% 4.09% 2.16% 3.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 687.20 776.37 956.71 1,002.76 1,024.82 1,035.77 951.43 -19.45%
EPS 3.41 4.21 3.17 3.68 4.09 2.32 3.46 -0.96%
DPS 1.50 1.84 1.95 2.00 2.00 1.95 1.89 -14.24%
NAPS 1.00 1.0855 1.106 1.0982 1.00 1.0735 1.0899 -5.56%
Adjusted Per Share Value based on latest NOSH - 124,841
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 156.14 156.18 181.35 185.50 189.68 184.18 173.91 -6.91%
EPS 0.78 0.85 0.60 0.68 0.76 0.41 0.63 15.25%
DPS 0.34 0.37 0.37 0.37 0.37 0.35 0.35 -1.90%
NAPS 0.2272 0.2184 0.2096 0.2032 0.1851 0.1909 0.1992 9.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.72 0.80 0.685 0.635 0.81 0.83 0.87 -
P/RPS 0.10 0.10 0.07 0.06 0.08 0.08 0.09 7.25%
P/EPS 21.10 19.00 21.60 17.26 19.80 35.83 25.13 -10.97%
EY 4.74 5.26 4.63 5.79 5.05 2.79 3.98 12.32%
DY 2.08 2.30 2.85 3.15 2.47 2.35 2.18 -3.07%
P/NAPS 0.72 0.74 0.62 0.58 0.81 0.77 0.80 -6.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 26/08/13 27/05/13 28/02/13 21/11/12 30/08/12 -
Price 0.70 0.79 0.70 0.775 0.59 0.85 0.83 -
P/RPS 0.10 0.10 0.07 0.08 0.06 0.08 0.09 7.25%
P/EPS 20.51 18.76 22.07 21.07 14.42 36.69 23.97 -9.84%
EY 4.87 5.33 4.53 4.75 6.93 2.73 4.17 10.86%
DY 2.14 2.33 2.79 2.58 3.39 2.29 2.28 -4.12%
P/NAPS 0.70 0.73 0.63 0.71 0.59 0.79 0.76 -5.32%

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