[BPURI] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 83.81%
YoY- -14.79%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,227,939 1,053,478 1,053,707 1,280,062 1,178,063 1,230,646 788,045 7.66%
PBT 35,738 58,276 13,649 16,404 25,849 14,136 11,498 20.79%
Tax -12,867 -10,798 -7,830 -10,559 -19,091 -2,773 -4,081 21.08%
NP 22,871 47,478 5,819 5,845 6,758 11,363 7,417 20.63%
-
NP to SH 3,373 6,473 5,232 5,110 5,997 10,603 6,420 -10.16%
-
Tax Rate 36.00% 18.53% 57.37% 64.37% 73.86% 19.62% 35.49% -
Total Cost 1,205,068 1,006,000 1,047,888 1,274,217 1,171,305 1,219,283 780,628 7.50%
-
Net Worth 174,880 178,550 153,333 124,905 123,780 106,321 99,610 9.82%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,571 2,299 2,498 2,336 4,232 3,839 -
Div Payout % - 55.17% 43.96% 48.89% 38.96% 39.92% 59.81% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 174,880 178,550 153,333 124,905 123,780 106,321 99,610 9.82%
NOSH 186,400 178,550 153,333 124,905 116,818 106,321 103,782 10.24%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.86% 4.51% 0.55% 0.46% 0.57% 0.92% 0.94% -
ROE 1.93% 3.63% 3.41% 4.09% 4.84% 9.97% 6.45% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 658.77 590.02 687.20 1,024.82 1,008.46 1,157.48 759.32 -2.33%
EPS 1.81 3.63 3.41 4.09 5.13 9.97 6.19 -18.52%
DPS 0.00 2.00 1.50 2.00 2.00 3.98 3.70 -
NAPS 0.9382 1.00 1.00 1.00 1.0596 1.00 0.9598 -0.37%
Adjusted Per Share Value based on latest NOSH - 124,905
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 152.35 130.71 130.74 158.82 146.17 152.69 97.78 7.66%
EPS 0.42 0.80 0.65 0.63 0.74 1.32 0.80 -10.17%
DPS 0.00 0.44 0.29 0.31 0.29 0.53 0.48 -
NAPS 0.217 0.2215 0.1902 0.155 0.1536 0.1319 0.1236 9.83%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.43 0.54 0.72 0.81 0.88 1.40 0.86 -
P/RPS 0.07 0.09 0.10 0.08 0.09 0.12 0.11 -7.25%
P/EPS 23.76 14.90 21.10 19.80 17.14 14.04 13.90 9.34%
EY 4.21 6.71 4.74 5.05 5.83 7.12 7.19 -8.53%
DY 0.00 3.70 2.08 2.47 2.27 2.84 4.30 -
P/NAPS 0.46 0.54 0.72 0.81 0.83 1.40 0.90 -10.57%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.415 0.56 0.70 0.59 0.94 1.31 0.85 -
P/RPS 0.06 0.09 0.10 0.06 0.09 0.11 0.11 -9.60%
P/EPS 22.93 15.45 20.51 14.42 18.31 13.14 13.74 8.90%
EY 4.36 6.47 4.87 6.93 5.46 7.61 7.28 -8.18%
DY 0.00 3.57 2.14 3.39 2.13 3.04 4.35 -
P/NAPS 0.44 0.56 0.70 0.59 0.89 1.31 0.89 -11.07%

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