[BPURI] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -7.76%
YoY- 5.1%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,053,478 1,173,254 1,067,218 1,050,848 1,053,707 1,053,982 1,223,820 -9.48%
PBT 58,276 13,616 14,069 14,989 13,649 15,972 15,015 146.35%
Tax -10,798 -7,661 -7,683 -8,248 -7,830 -10,480 -10,072 4.73%
NP 47,478 5,955 6,386 6,741 5,819 5,492 4,943 349.99%
-
NP to SH 6,473 5,171 5,352 4,826 5,232 5,717 4,057 36.42%
-
Tax Rate 18.53% 56.26% 54.61% 55.03% 57.37% 65.61% 67.08% -
Total Cost 1,006,000 1,167,299 1,060,832 1,044,107 1,047,888 1,048,490 1,218,877 -11.98%
-
Net Worth 178,550 192,310 188,762 176,281 153,333 147,364 141,479 16.73%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,571 2,299 2,299 2,299 2,299 2,498 2,498 26.81%
Div Payout % 55.17% 44.48% 42.97% 47.66% 43.96% 43.70% 61.58% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 178,550 192,310 188,762 176,281 153,333 147,364 141,479 16.73%
NOSH 178,550 177,032 172,764 162,083 153,333 135,757 127,920 24.81%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.51% 0.51% 0.60% 0.64% 0.55% 0.52% 0.40% -
ROE 3.63% 2.69% 2.84% 2.74% 3.41% 3.88% 2.87% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 590.02 662.73 617.73 648.34 687.20 776.37 956.71 -27.48%
EPS 3.63 2.92 3.10 2.98 3.41 4.21 3.17 9.42%
DPS 2.00 1.30 1.33 1.42 1.50 1.84 1.95 1.69%
NAPS 1.00 1.0863 1.0926 1.0876 1.00 1.0855 1.106 -6.47%
Adjusted Per Share Value based on latest NOSH - 162,083
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 156.11 173.86 158.14 155.72 156.14 156.18 181.35 -9.48%
EPS 0.96 0.77 0.79 0.72 0.78 0.85 0.60 36.68%
DPS 0.53 0.34 0.34 0.34 0.34 0.37 0.37 26.98%
NAPS 0.2646 0.285 0.2797 0.2612 0.2272 0.2184 0.2096 16.75%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.54 0.675 0.67 0.715 0.72 0.80 0.685 -
P/RPS 0.09 0.10 0.11 0.11 0.10 0.10 0.07 18.18%
P/EPS 14.90 23.11 21.63 24.01 21.10 19.00 21.60 -21.87%
EY 6.71 4.33 4.62 4.16 4.74 5.26 4.63 27.97%
DY 3.70 1.92 1.99 1.98 2.08 2.30 2.85 18.95%
P/NAPS 0.54 0.62 0.61 0.66 0.72 0.74 0.62 -8.77%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 26/08/14 28/05/14 28/02/14 20/11/13 26/08/13 -
Price 0.56 0.61 0.665 0.665 0.70 0.79 0.70 -
P/RPS 0.09 0.09 0.11 0.10 0.10 0.10 0.07 18.18%
P/EPS 15.45 20.88 21.47 22.33 20.51 18.76 22.07 -21.10%
EY 6.47 4.79 4.66 4.48 4.87 5.33 4.53 26.74%
DY 3.57 2.13 2.00 2.13 2.14 2.33 2.79 17.80%
P/NAPS 0.56 0.56 0.61 0.61 0.70 0.73 0.63 -7.53%

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