[BPURI] YoY Quarter Result on 30-Jun-2012 [#2]

Stock

[BPURI] BINA PURI HOLDINGS BHD

Announcement Date

30-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 2.06%

YoY- -44.56%

Quarter Report

BPURI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	266,381	272,606	256,236	284,273	301,305	267,714	186,307	6.13%
YoY %	-2.28%	6.39%	-9.86%	-5.65%	12.55%	43.70%	-	-
Horiz. %	142.98%	146.32%	137.53%	152.58%	161.73%	143.70%	100.00%	-
PBT	1,879	1,953	2,873	3,678	4,437	4,376	2,466	-4.42%
YoY %	-3.79%	-32.02%	-21.89%	-17.11%	1.39%	77.45%	-	-
Horiz. %	76.20%	79.20%	116.50%	149.15%	179.93%	177.45%	100.00%	-
Tax	9	-558	-1,123	-1,038	-316	-822	-488	-
YoY %	101.61%	50.31%	-8.19%	-228.48%	61.56%	-68.44%	-	-
Horiz. %	-1.84%	114.34%	230.12%	212.70%	64.75%	168.44%	100.00%	-
NP	1,888	1,395	1,750	2,640	4,121	3,554	1,978	-0.77%
YoY %	35.34%	-20.29%	-33.71%	-35.94%	15.95%	79.68%	-	-
Horiz. %	95.45%	70.53%	88.47%	133.47%	208.34%	179.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,306	2,125	1,599	2,134	3,849	3,139	1,568	-2.99%
YoY %	-38.54%	32.90%	-25.07%	-44.56%	22.62%	100.19%	-	-
Horiz. %	83.29%	135.52%	101.98%	136.10%	245.47%	200.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.48%	28.57%	39.09%	28.22%	7.12%	18.78%	19.79%	-
YoY %	-101.68%	-26.91%	38.52%	296.35%	-62.09%	-5.10%	-	-
Horiz. %	-2.43%	144.37%	197.52%	142.60%	35.98%	94.90%	100.00%	-
Total Cost	264,493	271,211	254,486	281,633	297,184	264,160	184,329	6.20%
YoY %	-2.48%	6.57%	-9.64%	-5.23%	12.50%	43.31%	-	-
Horiz. %	143.49%	147.13%	138.06%	152.79%	161.22%	143.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,781	188,762	141,479	134,441	115,005	101,697	77,200	16.46%
YoY %	2.13%	33.42%	5.24%	16.90%	13.09%	31.73%	-	-
Horiz. %	249.72%	244.51%	183.26%	174.15%	148.97%	131.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	192,781	188,762	141,479	134,441	115,005	101,697	77,200	16.46%
YoY %	2.13%	33.42%	5.24%	16.90%	13.09%	31.73%	-	-
Horiz. %	249.72%	244.51%	183.26%	174.15%	148.97%	131.73%	100.00%	-
NOSH	194,925	172,764	127,920	123,352	108,117	104,983	83,850	15.08%
YoY %	12.83%	35.06%	3.70%	14.09%	2.99%	25.20%	-	-
Horiz. %	232.47%	206.04%	152.56%	147.11%	128.94%	125.20%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	0.71%	0.51%	0.68%	0.93%	1.37%	1.33%	1.06%	-
YoY %	39.22%	-25.00%	-26.88%	-32.12%	3.01%	25.47%	-	-
Horiz. %	66.98%	48.11%	64.15%	87.74%	129.25%	125.47%	100.00%	-
ROE	0.68%	1.13%	1.13%	1.59%	3.35%	3.09%	2.03%	-
YoY %	-39.82%	0.00%	-28.93%	-52.54%	8.41%	52.22%	-	-
Horiz. %	33.50%	55.67%	55.67%	78.33%	165.02%	152.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	136.66	157.79	200.31	230.46	278.68	255.01	222.19	-7.77%
YoY %	-13.39%	-21.23%	-13.08%	-17.30%	9.28%	14.77%	-	-
Horiz. %	61.51%	71.02%	90.15%	103.72%	125.42%	114.77%	100.00%	-
EPS	0.67	1.23	1.25	1.73	3.56	2.99	1.87	-15.71%
YoY %	-45.53%	-1.60%	-27.75%	-51.40%	19.06%	59.89%	-	-
Horiz. %	35.83%	65.78%	66.84%	92.51%	190.37%	159.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.989	1.0926	1.106	1.0899	1.0637	0.9687	0.9207	1.19%
YoY %	-9.48%	-1.21%	1.48%	2.46%	9.81%	5.21%	-	-
Horiz. %	107.42%	118.67%	120.13%	118.38%	115.53%	105.21%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 123,352
RPS	39.47	40.40	37.97	42.12	44.65	39.67	27.61	6.13%
YoY %	-2.30%	6.40%	-9.85%	-5.67%	12.55%	43.68%	-	-
Horiz. %	142.96%	146.32%	137.52%	152.55%	161.72%	143.68%	100.00%	-
EPS	0.19	0.31	0.24	0.32	0.57	0.47	0.23	-3.13%
YoY %	-38.71%	29.17%	-25.00%	-43.86%	21.28%	104.35%	-	-
Horiz. %	82.61%	134.78%	104.35%	139.13%	247.83%	204.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2857	0.2797	0.2096	0.1992	0.1704	0.1507	0.1144	16.47%
YoY %	2.15%	33.44%	5.22%	16.90%	13.07%	31.73%	-	-
Horiz. %	249.74%	244.49%	183.22%	174.13%	148.95%	131.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.535	0.67	0.685	0.87	1.20	1.03	0.90	-
P/RPS	0.39	0.42	0.34	0.38	0.43	0.40	0.41	-0.82%
YoY %	-7.14%	23.53%	-10.53%	-11.63%	7.50%	-2.44%	-	-
Horiz. %	95.12%	102.44%	82.93%	92.68%	104.88%	97.56%	100.00%	-
P/EPS	79.85	54.47	54.80	50.29	33.71	34.45	48.13	8.79%
YoY %	46.59%	-0.60%	8.97%	49.18%	-2.15%	-28.42%	-	-
Horiz. %	165.90%	113.17%	113.86%	104.49%	70.04%	71.58%	100.00%	-
EY	1.25	1.84	1.82	1.99	2.97	2.90	2.08	-8.13%
YoY %	-32.07%	1.10%	-8.54%	-33.00%	2.41%	39.42%	-	-
Horiz. %	60.10%	88.46%	87.50%	95.67%	142.79%	139.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.61	0.62	0.80	1.13	1.06	0.98	-9.45%
YoY %	-11.48%	-1.61%	-22.50%	-29.20%	6.60%	8.16%	-	-
Horiz. %	55.10%	62.24%	63.27%	81.63%	115.31%	108.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	26/08/14	26/08/13	30/08/12	22/08/11	23/08/10	19/08/09	-
Price	0.345	0.665	0.70	0.83	1.12	1.18	0.80	-
P/RPS	0.25	0.42	0.35	0.36	0.40	0.46	0.36	-5.89%
YoY %	-40.48%	20.00%	-2.78%	-10.00%	-13.04%	27.78%	-	-
Horiz. %	69.44%	116.67%	97.22%	100.00%	111.11%	127.78%	100.00%	-
P/EPS	51.49	54.07	56.00	47.98	31.46	39.46	42.78	3.13%
YoY %	-4.77%	-3.45%	16.72%	52.51%	-20.27%	-7.76%	-	-
Horiz. %	120.36%	126.39%	130.90%	112.16%	73.54%	92.24%	100.00%	-
EY	1.94	1.85	1.79	2.08	3.18	2.53	2.34	-3.07%
YoY %	4.86%	3.35%	-13.94%	-34.59%	25.69%	8.12%	-	-
Horiz. %	82.91%	79.06%	76.50%	88.89%	135.90%	108.12%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.61	0.63	0.76	1.05	1.22	0.87	-14.07%
YoY %	-42.62%	-3.17%	-17.11%	-27.62%	-13.93%	40.23%	-	-
Horiz. %	40.23%	70.11%	72.41%	87.36%	120.69%	140.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos