[BPURI] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -197.17%
YoY- -163.79%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 206,807 326,583 326,858 289,723 369,747 250,723 146,354 5.92%
PBT 49,168 4,508 6,831 12,612 2,911 4,512 740 101.18%
Tax -7,256 -4,119 -6,769 -14,165 -382 -2,542 -643 49.73%
NP 41,912 389 62 -1,553 2,529 1,970 97 174.82%
-
NP to SH 1,570 268 753 -1,577 2,472 2,003 -12 -
-
Tax Rate 14.76% 91.37% 99.09% 112.31% 13.12% 56.34% 86.89% -
Total Cost 164,895 326,194 326,796 291,276 367,218 248,753 146,257 2.01%
-
Net Worth 178,550 153,333 124,905 123,780 106,321 99,610 81,198 14.02%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 3,571 2,299 2,498 2,336 2,126 2,075 1,800 12.08%
Div Payout % 227.45% 858.21% 331.75% 0.00% 86.02% 103.63% 0.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 178,550 153,333 124,905 123,780 106,321 99,610 81,198 14.02%
NOSH 178,550 153,333 124,905 116,818 106,321 103,782 90,000 12.08%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.27% 0.12% 0.02% -0.54% 0.68% 0.79% 0.07% -
ROE 0.88% 0.17% 0.60% -1.27% 2.33% 2.01% -0.01% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 115.83 212.99 261.68 248.01 347.76 241.59 162.62 -5.49%
EPS 0.88 0.17 0.61 -1.42 2.30 1.93 -0.01 -
DPS 2.00 1.50 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.00 1.00 1.00 1.0596 1.00 0.9598 0.9022 1.72%
Adjusted Per Share Value based on latest NOSH - 116,818
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 25.66 40.52 40.55 35.95 45.88 31.11 18.16 5.92%
EPS 0.19 0.03 0.09 -0.20 0.31 0.25 0.00 -
DPS 0.44 0.29 0.31 0.29 0.26 0.26 0.22 12.24%
NAPS 0.2215 0.1902 0.155 0.1536 0.1319 0.1236 0.1007 14.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.54 0.72 0.81 0.88 1.40 0.86 0.96 -
P/RPS 0.47 0.34 0.31 0.35 0.40 0.36 0.59 -3.71%
P/EPS 61.41 411.94 134.36 -65.19 60.21 44.56 -7,200.00 -
EY 1.63 0.24 0.74 -1.53 1.66 2.24 -0.01 -
DY 3.70 2.08 2.47 2.27 1.43 2.33 2.08 10.07%
P/NAPS 0.54 0.72 0.81 0.83 1.40 0.90 1.06 -10.62%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 19/02/09 -
Price 0.56 0.70 0.59 0.94 1.31 0.85 0.81 -
P/RPS 0.48 0.33 0.23 0.38 0.38 0.35 0.50 -0.67%
P/EPS 63.69 400.50 97.87 -69.63 56.34 44.04 -6,075.00 -
EY 1.57 0.25 1.02 -1.44 1.77 2.27 -0.02 -
DY 3.57 2.14 3.39 2.13 1.53 2.35 2.47 6.32%
P/NAPS 0.56 0.70 0.59 0.89 1.31 0.89 0.90 -7.59%

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