[BPURI] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -31.25%
YoY- -42.47%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,066,494 1,128,894 969,498 1,270,938 1,184,453 1,147,865 705,894 7.11%
PBT 10,754 12,144 12,188 12,764 17,649 14,966 9,200 2.63%
Tax -2,817 -4,722 -4,948 -5,053 -6,568 -3,188 -1,926 6.53%
NP 7,937 7,421 7,240 7,710 11,081 11,778 7,273 1.46%
-
NP to SH 5,016 6,537 6,618 5,809 10,098 10,841 5,854 -2.54%
-
Tax Rate 26.19% 38.88% 40.60% 39.59% 37.21% 21.30% 20.93% -
Total Cost 1,058,557 1,121,473 962,258 1,263,228 1,173,372 1,136,086 698,621 7.16%
-
Net Worth 197,433 185,579 140,689 132,876 116,378 104,780 80,163 16.20%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 2,794 2,273 -
Div Payout % - - - - - 25.77% 38.83% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 197,433 185,579 140,689 132,876 116,378 104,780 80,163 16.20%
NOSH 205,573 170,836 129,608 123,778 108,978 104,780 85,262 15.79%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.74% 0.66% 0.75% 0.61% 0.94% 1.03% 1.03% -
ROE 2.54% 3.52% 4.70% 4.37% 8.68% 10.35% 7.30% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 518.79 660.81 748.02 1,026.79 1,086.87 1,095.49 827.91 -7.49%
EPS 2.44 3.83 5.11 4.69 9.27 10.35 6.87 -15.83%
DPS 0.00 0.00 0.00 0.00 0.00 2.67 2.67 -
NAPS 0.9604 1.0863 1.0855 1.0735 1.0679 1.00 0.9402 0.35%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 158.04 167.28 143.66 188.33 175.52 170.09 104.60 7.11%
EPS 0.74 0.97 0.98 0.86 1.50 1.61 0.87 -2.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.41 0.34 -
NAPS 0.2926 0.275 0.2085 0.1969 0.1725 0.1553 0.1188 16.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.43 0.675 0.80 0.83 0.96 1.26 0.83 -
P/RPS 0.08 0.10 0.11 0.08 0.09 0.12 0.10 -3.64%
P/EPS 17.62 17.64 15.67 17.68 10.36 12.18 12.09 6.47%
EY 5.67 5.67 6.38 5.65 9.65 8.21 8.27 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 2.12 3.21 -
P/NAPS 0.45 0.62 0.74 0.77 0.90 1.26 0.88 -10.57%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 20/11/13 21/11/12 22/11/11 18/11/10 24/11/09 -
Price 0.435 0.61 0.79 0.85 0.87 1.30 0.84 -
P/RPS 0.08 0.09 0.11 0.08 0.08 0.12 0.10 -3.64%
P/EPS 17.83 15.94 15.47 18.11 9.39 12.56 12.23 6.48%
EY 5.61 6.27 6.46 5.52 10.65 7.96 8.17 -6.07%
DY 0.00 0.00 0.00 0.00 0.00 2.05 3.17 -
P/NAPS 0.45 0.56 0.73 0.79 0.81 1.30 0.89 -10.73%

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