[BPURI] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -20.7%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,083,272 1,094,708 1,207,528 1,157,220 1,193,684 539,808 602,380 10.27%
PBT 18,292 12,932 15,268 11,840 10,408 6,508 7,108 17.05%
Tax -5,480 -3,808 -6,096 -1,672 -2,536 -1,124 -568 45.88%
NP 12,812 9,124 9,172 10,168 7,872 5,384 6,540 11.85%
-
NP to SH 4,668 6,292 8,364 8,408 6,828 4,060 4,796 -0.44%
-
Tax Rate 29.96% 29.45% 39.93% 14.12% 24.37% 17.27% 7.99% -
Total Cost 1,070,460 1,085,584 1,198,356 1,147,052 1,185,812 534,424 595,840 10.25%
-
Net Worth 176,281 137,100 132,611 110,813 99,526 75,797 74,726 15.37%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 176,281 137,100 132,611 110,813 99,526 75,797 74,726 15.37%
NOSH 162,083 124,841 123,727 107,794 104,085 83,884 82,689 11.86%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.18% 0.83% 0.76% 0.88% 0.66% 1.00% 1.09% -
ROE 2.65% 4.59% 6.31% 7.59% 6.86% 5.36% 6.42% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 668.34 876.88 975.96 1,073.54 1,146.83 643.51 728.48 -1.42%
EPS 2.88 5.04 6.76 7.80 6.56 4.84 5.80 -11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0876 1.0982 1.0718 1.028 0.9562 0.9036 0.9037 3.13%
Adjusted Per Share Value based on latest NOSH - 107,794
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 160.52 162.22 178.94 171.48 176.88 79.99 89.26 10.27%
EPS 0.69 0.93 1.24 1.25 1.01 0.60 0.71 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2612 0.2032 0.1965 0.1642 0.1475 0.1123 0.1107 15.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.715 0.635 0.90 1.30 1.16 0.80 0.69 -
P/RPS 0.11 0.07 0.09 0.12 0.10 0.12 0.09 3.39%
P/EPS 24.83 12.60 13.31 16.67 17.68 16.53 11.90 13.03%
EY 4.03 7.94 7.51 6.00 5.66 6.05 8.41 -11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.84 1.26 1.21 0.89 0.76 -2.32%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 27/05/13 31/05/12 23/05/11 25/05/10 28/05/09 28/05/08 -
Price 0.665 0.775 0.87 1.22 1.06 0.88 0.90 -
P/RPS 0.10 0.09 0.09 0.11 0.09 0.14 0.12 -2.99%
P/EPS 23.09 15.38 12.87 15.64 16.16 18.18 15.52 6.84%
EY 4.33 6.50 7.77 6.39 6.19 5.50 6.44 -6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.81 1.19 1.11 0.97 1.00 -7.90%

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