[BPURI] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -8.48%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,050,297 1,227,939 1,053,478 1,053,707 1,280,062 1,178,063 1,230,646 -2.60%
PBT 26,763 35,738 58,276 13,649 16,404 25,849 14,136 11.21%
Tax -13,408 -12,867 -10,798 -7,830 -10,559 -19,091 -2,773 30.00%
NP 13,355 22,871 47,478 5,819 5,845 6,758 11,363 2.72%
-
NP to SH 1,070 3,373 6,473 5,232 5,110 5,997 10,603 -31.74%
-
Tax Rate 50.10% 36.00% 18.53% 57.37% 64.37% 73.86% 19.62% -
Total Cost 1,036,942 1,205,068 1,006,000 1,047,888 1,274,217 1,171,305 1,219,283 -2.66%
-
Net Worth 223,897 174,880 178,550 153,333 124,905 123,780 106,321 13.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 3,571 2,299 2,498 2,336 4,232 -
Div Payout % - - 55.17% 43.96% 48.89% 38.96% 39.92% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 223,897 174,880 178,550 153,333 124,905 123,780 106,321 13.20%
NOSH 243,870 186,400 178,550 153,333 124,905 116,818 106,321 14.82%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.27% 1.86% 4.51% 0.55% 0.46% 0.57% 0.92% -
ROE 0.48% 1.93% 3.63% 3.41% 4.09% 4.84% 9.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 430.68 658.77 590.02 687.20 1,024.82 1,008.46 1,157.48 -15.17%
EPS 0.44 1.81 3.63 3.41 4.09 5.13 9.97 -40.52%
DPS 0.00 0.00 2.00 1.50 2.00 2.00 3.98 -
NAPS 0.9181 0.9382 1.00 1.00 1.00 1.0596 1.00 -1.41%
Adjusted Per Share Value based on latest NOSH - 153,333
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 130.31 152.35 130.71 130.74 158.82 146.17 152.69 -2.60%
EPS 0.13 0.42 0.80 0.65 0.63 0.74 1.32 -32.01%
DPS 0.00 0.00 0.44 0.29 0.31 0.29 0.53 -
NAPS 0.2778 0.217 0.2215 0.1902 0.155 0.1536 0.1319 13.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.435 0.43 0.54 0.72 0.81 0.88 1.40 -
P/RPS 0.10 0.07 0.09 0.10 0.08 0.09 0.12 -2.99%
P/EPS 99.14 23.76 14.90 21.10 19.80 17.14 14.04 38.46%
EY 1.01 4.21 6.71 4.74 5.05 5.83 7.12 -27.76%
DY 0.00 0.00 3.70 2.08 2.47 2.27 2.84 -
P/NAPS 0.47 0.46 0.54 0.72 0.81 0.83 1.40 -16.61%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.45 0.415 0.56 0.70 0.59 0.94 1.31 -
P/RPS 0.10 0.06 0.09 0.10 0.06 0.09 0.11 -1.57%
P/EPS 102.56 22.93 15.45 20.51 14.42 18.31 13.14 40.79%
EY 0.98 4.36 6.47 4.87 6.93 5.46 7.61 -28.91%
DY 0.00 0.00 3.57 2.14 3.39 2.13 3.04 -
P/NAPS 0.49 0.44 0.56 0.70 0.59 0.89 1.31 -15.10%

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