[BPURI] YoY Annual (Unaudited) 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
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,050,297 1,273,472 1,053,478 1,053,707 1,280,062 1,178,063 1,230,646 -2.60%
PBT 26,763 31,833 58,276 13,649 16,404 25,849 14,136 11.21%
Tax -13,408 -12,231 -10,798 -7,830 -10,559 -19,091 -2,773 30.00%
NP 13,355 19,602 47,478 5,819 5,845 6,758 11,363 2.72%
-
NP to SH 1,070 3,296 6,473 5,232 5,110 5,997 10,603 -31.74%
-
Tax Rate 50.10% 38.42% 18.53% 57.37% 64.37% 73.86% 19.62% -
Total Cost 1,036,942 1,253,870 1,006,000 1,047,888 1,274,217 1,171,305 1,219,283 -2.66%
-
Net Worth 217,631 198,224 188,197 147,689 134,843 117,562 107,675 12.43%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 3,456 2,041 2,478 2,221 4,203 -
Div Payout % - - 53.40% 39.01% 48.50% 37.05% 39.65% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 217,631 198,224 188,197 147,689 134,843 117,562 107,675 12.43%
NOSH 237,045 211,282 172,816 136,069 123,925 111,086 105,089 14.50%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.27% 1.54% 4.51% 0.55% 0.46% 0.57% 0.92% -
ROE 0.49% 1.66% 3.44% 3.54% 3.79% 5.10% 9.85% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 443.08 602.74 609.59 774.39 1,032.93 1,060.49 1,171.04 -14.94%
EPS 0.45 1.56 3.75 3.85 4.12 5.40 10.09 -40.42%
DPS 0.00 0.00 2.00 1.50 2.00 2.00 4.00 -
NAPS 0.9181 0.9382 1.089 1.0854 1.0881 1.0583 1.0246 -1.81%
Adjusted Per Share Value based on latest NOSH - 153,333
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 155.64 188.71 156.11 156.14 189.68 174.57 182.36 -2.60%
EPS 0.16 0.49 0.96 0.78 0.76 0.89 1.57 -31.63%
DPS 0.00 0.00 0.51 0.30 0.37 0.33 0.62 -
NAPS 0.3225 0.2937 0.2789 0.2189 0.1998 0.1742 0.1596 12.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.435 0.43 0.54 0.72 0.81 0.88 1.40 -
P/RPS 0.10 0.07 0.09 0.09 0.08 0.08 0.12 -2.99%
P/EPS 96.37 27.56 14.42 18.73 19.64 16.30 13.88 38.07%
EY 1.04 3.63 6.94 5.34 5.09 6.13 7.21 -27.56%
DY 0.00 0.00 3.70 2.08 2.47 2.27 2.86 -
P/NAPS 0.47 0.46 0.50 0.66 0.74 0.83 1.37 -16.31%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.45 0.415 0.56 0.70 0.59 0.94 1.31 -
P/RPS 0.10 0.07 0.09 0.09 0.06 0.09 0.11 -1.57%
P/EPS 99.69 26.60 14.95 18.21 14.31 17.41 12.98 40.41%
EY 1.00 3.76 6.69 5.49 6.99 5.74 7.70 -28.81%
DY 0.00 0.00 3.57 2.14 3.39 2.13 3.05 -
P/NAPS 0.49 0.44 0.51 0.64 0.54 0.89 1.28 -14.77%

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