[BPURI] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 101.65%
YoY- -24.92%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 597,066 604,794 543,424 529,913 586,155 590,610 566,135 0.88%
PBT 12,428 4,976 6,526 6,106 7,495 7,397 6,978 10.08%
Tax -4,117 -643 -1,928 -2,075 -2,562 -734 -1,456 18.89%
NP 8,311 4,333 4,598 4,031 4,933 6,663 5,522 7.04%
-
NP to SH 1,714 2,545 3,292 3,172 4,225 5,951 4,846 -15.89%
-
Tax Rate 33.13% 12.92% 29.54% 33.98% 34.18% 9.92% 20.87% -
Total Cost 588,755 600,461 538,826 525,882 581,222 583,947 560,613 0.81%
-
Net Worth 219,462 198,189 183,512 139,770 135,038 114,675 101,170 13.76%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 219,462 198,189 183,512 139,770 135,038 114,675 101,170 13.76%
NOSH 234,794 200,393 167,959 126,374 123,900 107,807 104,439 14.44%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.39% 0.72% 0.85% 0.76% 0.84% 1.13% 0.98% -
ROE 0.78% 1.28% 1.79% 2.27% 3.13% 5.19% 4.79% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 254.29 301.80 323.55 419.32 473.09 547.84 542.07 -11.84%
EPS 0.73 1.27 1.96 2.51 3.41 5.52 4.64 -26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9347 0.989 1.0926 1.106 1.0899 1.0637 0.9687 -0.59%
Adjusted Per Share Value based on latest NOSH - 127,920
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 88.48 89.62 80.53 78.52 86.86 87.52 83.89 0.89%
EPS 0.25 0.38 0.49 0.47 0.63 0.88 0.72 -16.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3252 0.2937 0.2719 0.2071 0.2001 0.1699 0.1499 13.76%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.37 0.535 0.67 0.685 0.87 1.20 1.03 -
P/RPS 0.15 0.18 0.21 0.16 0.18 0.22 0.19 -3.85%
P/EPS 50.68 42.13 34.18 27.29 25.51 21.74 22.20 14.73%
EY 1.97 2.37 2.93 3.66 3.92 4.60 4.50 -12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.54 0.61 0.62 0.80 1.13 1.06 -14.97%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 26/08/14 26/08/13 30/08/12 22/08/11 23/08/10 -
Price 0.38 0.345 0.665 0.70 0.83 1.12 1.18 -
P/RPS 0.15 0.11 0.21 0.17 0.18 0.20 0.22 -6.17%
P/EPS 52.05 27.17 33.93 27.89 24.34 20.29 25.43 12.66%
EY 1.92 3.68 2.95 3.59 4.11 4.93 3.93 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.61 0.63 0.76 1.05 1.22 -16.60%

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