[BPURI] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.38%
YoY- -9.55%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 988,456 1,267,675 1,006,678 1,173,254 1,053,982 1,242,927 1,258,087 -3.93%
PBT 22,382 43,309 57,234 13,616 15,972 22,185 16,148 5.58%
Tax -10,764 -17,846 -9,369 -7,661 -10,480 -17,955 -5,308 12.49%
NP 11,618 25,463 47,865 5,955 5,492 4,230 10,840 1.16%
-
NP to SH 1,867 -102 5,332 5,171 5,717 2,780 10,046 -24.43%
-
Tax Rate 48.09% 41.21% 16.37% 56.26% 65.61% 80.93% 32.87% -
Total Cost 976,838 1,242,212 958,813 1,167,299 1,048,490 1,238,697 1,247,247 -3.98%
-
Net Worth 236,971 215,294 182,626 192,310 147,364 128,820 118,712 12.19%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 3,571 2,299 2,498 2,336 2,126 -
Div Payout % - - 66.97% 44.48% 43.70% 84.04% 21.17% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 236,971 215,294 182,626 192,310 147,364 128,820 118,712 12.19%
NOSH 267,160 234,526 190,156 177,032 135,757 120,000 111,164 15.72%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.18% 2.01% 4.75% 0.51% 0.52% 0.34% 0.86% -
ROE 0.79% -0.05% 2.92% 2.69% 3.88% 2.16% 8.46% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 369.99 540.53 529.40 662.73 776.37 1,035.77 1,131.74 -16.98%
EPS 0.70 -0.04 2.80 2.92 4.21 2.32 9.04 -34.68%
DPS 0.00 0.00 1.88 1.30 1.84 1.95 1.91 -
NAPS 0.887 0.918 0.9604 1.0863 1.0855 1.0735 1.0679 -3.04%
Adjusted Per Share Value based on latest NOSH - 177,032
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 146.47 187.85 149.17 173.86 156.18 184.18 186.43 -3.93%
EPS 0.28 -0.02 0.79 0.77 0.85 0.41 1.49 -24.29%
DPS 0.00 0.00 0.53 0.34 0.37 0.35 0.32 -
NAPS 0.3512 0.319 0.2706 0.285 0.2184 0.1909 0.1759 12.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.355 0.415 0.43 0.675 0.80 0.83 0.96 -
P/RPS 0.10 0.08 0.08 0.10 0.10 0.08 0.08 3.78%
P/EPS 50.80 -954.20 15.34 23.11 19.00 35.83 10.62 29.77%
EY 1.97 -0.10 6.52 4.33 5.26 2.79 9.41 -22.92%
DY 0.00 0.00 4.37 1.92 2.30 2.35 1.99 -
P/NAPS 0.40 0.45 0.45 0.62 0.74 0.77 0.90 -12.63%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 27/11/15 26/11/14 20/11/13 21/11/12 22/11/11 -
Price 0.35 0.405 0.435 0.61 0.79 0.85 0.87 -
P/RPS 0.09 0.07 0.08 0.09 0.10 0.08 0.08 1.98%
P/EPS 50.08 -931.21 15.51 20.88 18.76 36.69 9.63 31.59%
EY 2.00 -0.11 6.45 4.79 5.33 2.73 10.39 -23.99%
DY 0.00 0.00 4.32 2.13 2.33 2.29 2.20 -
P/NAPS 0.39 0.44 0.45 0.56 0.73 0.79 0.81 -11.45%

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