Sponsor by Innity

Sponsor by cwyeoh

Sponsor by Nuffnang

Tuesday, June 19, 2012

KLCI Stock - BPURI / 5932 - 2012 Quarter 1

BINA PURI HOLDINGS BERHAD



Company Description
BINA PURI HOLDINGS BERHAD is an investment holding company. Through its subsidiaries, the Company is engaged in the provision of project management services and investment holding. Through its subsidiaries, the Company operates in four business segments. Under the construction segment, the Company operates as a contractor of earthworks, as well as engages in building and road construction. The property development segment engages in property development activities. The polyol manufacturing segment manufactures polyol. Under the quarry and ready mix concrete segment, it operates as a quarry operator and producer of ready mix concrete. On October 1, 2007, the Company acquired a 99% interest in Dynacorp Sdn. Bhd., and its subsidiary, Bina Puri Construction Sdn. Bhd., acquired the remaining 1% interest in Dynacorp Sdn. Bhd.

Company Info 
Listing Date1995-01-06
Market Capital (Capital Size)107,938,572 (Small)
Par ValueRM 1.00
BoardMain
SectorConstruction
Major IndustryCivil Engineering
Sub IndustryConstruction & Project Management
Websitehttp://www.binapuri.com.my/

My Analysis 
Forecast P/E now(0.87-0.02)/0.1009 = 8.42 (Moderate)
Target Price0.91+0.02 = 0.93 (PE 9.0, EPS 0.1009, DPS 0.02)
DecisionNot interested unless stock price can sustain and uptrend above SMA20 or wait got strong rebound signal
Comment
Revenue increased 4.5% and also higher than preceding year corresponding quarter 4.3%, eps increased 228% but lower than preceding year corresponding quarter 13.3%, negative net cash from operating due to increased assets and cash from financing activities and Group cash also not enough to cover it, margin still very low, slightly better liquidity ratio at low level now, higher gearing ratio at very high level now, higher debt ratio and is near to historical high, longer receivables collection period, higher property development cost can indicate more property development contribution in the near-term future
First Support Price0.85
Second Support Price0.815
Risk RatingHIGH

Research House
Wilson & York Target Price1.1 (2012-05-31)
Kenanga Target Price1.24 (2012-06-15)

Accounting Ratio 
Return on Equity4.69%
Dividend Yield2.30%
Gross Profit Margin5.01%
Operating Profit Margin1.65%
Net Profit Margin1.26%
Tax Rate39.93%
Asset Turnover1.2332
Net Asset Value Per Share1.08
Net Tangible Asset per share1.07
Price/Net Tangible Asset Per Share0.81
Cash Per Share0.52
Liquidity Current Ratio1.0916
Liquidity Quick Ratio0.9989
Liquidity Cash Ratio0.0855
Gearing Debt to Equity Ratio6.161
Gearing Debt to Asset Ratio0.8482
Working capital per thousand Ringgit sale5.8%
Days to sell the inventory23
Days to collect the receivables212
Days to pay the payables138

Technical Analysis 
SMA 200.854 (Uptrend 5 days)
SMA 500.873 (Downtrend)
SMA 1000.91 (Downtrend)
SMA 2000.933 (Downtrend)
MACD (26d/12d)-0.000477 ( 0.000806 )
Signal (9)-0.004839 ( 0.001091 )
MACD Histogram0.004362 (Bullish trend 9 days)
Bolinger Upper Band0.901
Bolinger Lower Band0.807

My notes based on 2012 quarter 1 report (number in '000):-
- Higher revenue and profit from Polyol manufacturing division due to higher export sales to Middle East

- Higher revenue and profit from Power Supply division than FY11Q1 mainly due to full operation of the 5 micro power plants since July 2011

- The Group will continue to focus on and enhance its main core businesses. The current value of contract work in progress is approximately RM2.3 billion

- Estimate next 4Q eps after 2012 Q1 result announced = 146493*0.085/123448 = 0.1009, estimate PE on current price 0.87 = 8.42(DPS 0.02)
- Estimate next 4Q eps after 2011 Q4 result announced = 142411*0.085/111001 = 0.1091, estimate highest/lowest PE = 8.66/7.29 (DPS 0.02)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.0975*0.95 = 0.0926, estimate highest/lowest PE = 11.12/9.13 (DPS 0.02)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.0356+0.0195)*2 = 0.1102, estimate highest/lowest PE = 10.16/7.35 (DPS 0.04)
- Estimate next 4Q eps after 2011 Q1 result announced = (0.028+0.0195)*2 = 0.095, estimate highest/lowest PE = 12.43/10.53 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.028*4*1.05 = 0.1176, estimate highest/lowest PE = 11.14/9.69 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.1, estimate highest/lowest PE = 16.1/11.9 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0463*2 = 0.0926, estimate highest/lowest PE = 14.15/11.23 (DPS 0.04)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.0828(10% grow from 0.0753, added adjustment from last quarter estimated), estimate highest/lowest PE = 18.12/11.59 (DPS 0.04)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.0781(10% grow from 0.071), estimate highest/lowest PE = 16.26/9.8 (DPS 0.04)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.078, estimate highest/lowest PE = 10.9/8.91 (DPS 0.04)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.06, estimate highest/lowest PE = 15.17/11.08 (DPS 0.04)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0484, estimate highest/lowest PE = 18.39/15.08 (DPS 0.04)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.0465, estimate highest/lowest PE = 19.78/14.19 (DPS 0.04)

BPURI latest news (English)

BPURI latest news (Chinese)



Financial Quarter Summary
a_dateyearqrth_pricel_pricedivroec_roerevc_revpbtc_pbtprofc_profepsc_epsassetliabminoequicfocficffcashfcfnetfinalsharec_sharem_capdategros_moper_mprof_mvatasset_tpenavpsntapsp/ntapscpsl_curl_quil_cashg_deg_daavg_winv_drec_dpay_d
2012-05-3120121N/AN/A-1.47%1.47%30188230188238173817209120910.01690.01699648528183591366414649372532241861652479070114846236721234481234481067822012-03-315.01%1.65%1.26%39.93%1.2332-1.081.070.810.521.09160.99890.08556.1610.84825.8%23212138
2012-02-29201140.9650.8150.021.27%4.95%28895811772981221625453154260320.01320.054388621274380113424142411758810698773775825418286590918371170131110011094072011-12-3113.06%5.50%4.23%112.61%1.328517.20591.161.160.810.661.06291.00820.10925.76650.83933.8%13196139
2011-11-21201131.050.865-1.33%6.21%297730888340584013237162375740.01460.0695794835661972129601328633226517447553258254340094152316731111142108975983602011-09-307.07%1.92%1.96%71.78%1.5828-1.11.10.80.551.03361.01310.09485.52090.83281.7%4172103
2011-08-22201121.160.85-3.16%4.88%30130559061044377397384959510.03560.0552773613645798129361278151456673156764582541529741467167871080001078741209602011-06-305.24%1.81%1.47%7.12%1.6224-1.061.061.060.71.03321.01130.11965.62150.83481.7%4162106
2011-05-23201111.411.04-1.72%1.72%28930528930529602960210221020.01950.01957114205877241266512369663049381367958254556819247390071077461077461314502011-03-314.33%1.25%1.02%14.12%1.717-1.031.031.180.571.03771.02210.10625.29330.82611.8%3158103
2011-02-28201041.351.180.022.22%9.53%36974712306462911141362472106030.02330.1008776020654126122241218944390169552236559274213451020582541062591052291391992010-12-314.11%0.93%0.79%13.12%1.585813.0011.041.041.260.681.03061.02280.11245.96450.84291.6%2174121
2010-11-18201031.651.230.022.95%7.31%294764860899424711225328581310.03120.07757028695854701175011739923767125966874602373636329489897261053781049371369912010-09-304.62%1.72%1.44%22.02%1.5928-1.011.011.290.471.0111.00150.08535.54170.8330.6%2172108
2010-08-23201021.351.08-2.82%4.36%26771456613543766978313948460.02990.04637726746592771171011339737705948758565927447192413361006101048281045551236972010-06-305.43%1.84%1.63%18.78%1.3368-0.970.971.220.741.01071.00220.11946.48340.85320.7%2203132
2010-05-25201011.541.0-1.53%1.53%29842129842126022602170717070.01640.0164689666578473113011111932032782515836592742857822742820161042661042661105212010-03-314.00%1.13%0.87%24.37%1.3797-0.960.961.10.721.00860.9980.13225.7910.83880.5%2189128
2010-02-24200941.310.8050.022.35%7.43%258624788045459811498202964200.01960.071364640653518811187111218232697844172141094731113483275927410362590043880812009-12-316.72%2.44%1.78%57.33%1.219111.92161.111.110.770.481.01421.00380.09425.35020.82790.9%3221155
2009-11-24200930.890.735-2.09%5.09%20816252942128076900180843910.02050.051554781043897311257108837129577637941140359059699211028813085236757912009-09-305.66%1.97%1.35%24.08%1.2336-1.141.140.750.691.00990.99770.14194.49860.80130.6%3198148
2009-08-19200920.950.7050.021.82%2.99%18630732125924664093156825830.01870.030852806843926211664888061445616332029114031608918118295218378283774670252009-06-305.86%1.98%1.32%19.79%1.2647-0.920.920.870.470.96510.9530.0915.69420.8318-2.2%3202142
2009-05-28200910.930.77-1.18%1.18%13495213495216271627101510150.01210.01214669923800351125186957904712658352114031031218664300678376583765737132009-03-316.94%1.95%1.21%17.27%1.4152-0.90.90.980.380.95620.9420.08565.01990.8138-2.5%3175129
2009-02-19200840.960.70.020.01%5.02%14635467654274080341242830.00010.051747306138671210920863497120224682490088915465202488114038340782905667252008-12-3111.85%1.58%0.51%86.89%1.430115.48540.910.910.880.420.9560.94040.09185.12680.8175-2.5%3171132
2008-11-25200830.960.720.021.46%5.04%20025253018824677294124742950.01510.051943344734794310567855045103939093452589155494820423115088284582737654472008-09-306.48%2.10%1.23%47.67%1.6625-0.910.910.870.581.02711.00280.14324.64310.80271.3%4145100
2008-08-26200821.050.7-2.17%3.58%17934132993630504827184930480.02240.03694446083575131052387095164904248222608915207381522104378269882682785632008-06-306.83%2.77%1.70%29.77%1.5118-0.930.931.020.281.02911.00730.06734.6690.80411.5%4175110
2008-05-28200811.050.83-1.41%1.41%15059515059517771777119911990.01450.014546412237751211906866101324560835298915138531032414098266682666748122008-03-316.17%1.41%1.18%7.99%1.4085-0.90.91.010.370.99020.96710.08355.05340.8134-0.5%5178119
2008-02-26200741.10.650.042.55%8.93%19043860786919248528200470200.02420.08595000434148071147085236185653153861764962686170267622989158266581712694382007-12-318.62%1.53%1.01%-1.21569.77750.90.90.930.40.98920.93710.08265.62330.8295-0.7%14206144
2007-11-27200731.150.750.022.56%6.38%15177041743125456604201350160.02450.0616456881372465114508441618829611211178021268617708593636228229381392748862007-09-306.90%1.45%1.68%9.78%1.1871-0.90.91.010.410.97360.9110.09345.10460.8152-1.8%17199133
2007-08-27200720.970.835-2.09%3.82%16091526566122574059164530030.02030.037155063846998811167806506830940077839526866430214093167798094280933N/A2007-06-305.63%1.21%1.40%5.49%0.7094-0.860.86N/A0.370.9910.95450.06536.76410.8535-1.1%17381181
2007-05-2820071N/AN/A-1.73%1.73%10474610474618021802135813580.01680.016863409455399310759801013160651228852268632118326659528092580925606932007-03-317.77%2.76%1.72%15.48%0.3622-0.860.860.870.451.23331.17850.08257.98930.873744.8%42765279
2007-02-2720064N/AN/A0.03N/AN/A12495449157113106409145251220.01790.063361655553790710664786481163266902119449127111094241002526868092580925574562006-12-319.61%2.14%1.05%-0.202711.21760.840.840.850.461.21111.15280.08497.91230.872473.3%821341564

Financial Quarter Balance Sheet
yearqrtDeferred tax assets (A-0)Expressway Development Expenditure (A-0)Goodwill on consolidation (A-0)Investment in associated companies (A-0)Investment in jointly controlled entity (A-0)Investment properties (A-0)Land held for property development (A-0)Other investments (A-0)Prepaid lease payments (A-0)Property, plant and equipment (A-0)Amount due from customers (A-1)Cash and cash equivalents (A-1)Current tax assets (A-1)Fixed deposits with licensed banks (A-1)Inventories (A-1)Property development costs (A-1)Trade receivables (A-1)Deferred tax liabilities (L-0)Government grant (L-0)Hire purchase and finance lease liabilities (L-0)Term loans (L-0)Amount due to customers (L-1)Current tax liabilities (L-1)Hire purchase liabilities (L-1)Loans & borrowings (L-1)Trade and other payables (L-1)Minority interest (M-1)
20121678-3504223-112-37274-9531823516444808656199455301649524560712165-7241514733884613504691829016240805013664
20114678-3503717-112-37274-9463821156753789694232204996335494216282295-8661277442384214032479325232641010813424
20113654-35034924141511294057274-744491943013922649021908515580963970761401-77798225373743606571126524233263412960
20112654-3503480536911290827274-7164615621352432159222737569181104025461080-73868906173611770577926026234325412936
20111654-3503270535911290357274-59187131882382681384233394831416539787510325651701556239081709519422645632264312665
20104654-35032429363112130817298-56466104745422321382303555028-48152510995855201934191221962338323372638732212224
20103654--32367372140132577297-6436513156322595861266995497-39720212646046751426320412131515222926230945911750
20102654--32208407140132577268-6091111626852494607252335554-4576739106352442213257622056368326847635087011710
20101654--31411370140132577268-6218011566350331831249766026-376559915665416258758983248457024468131109211301
20094654--31115327140132577248-6133011559831476728179905433-3611109186862123105136022941302919398731132611187
20093698--31683822720132577270184457269106258438136051720949772522611332557152733380140011242290516023625161011257
20092778--321326887201325772701877559088027624097595150775211-2901822697447373735227531072323716706823631711664
20091778--32543548720132577270189855503950731635560315364497428822181829877484041062356793296115205721254711251
20084778--3230747911301325772701924552516935920929256113705500887624822730279450145805812720304014399522368310920
20083767--6055330113513257727119525628572162350372795132505513268621495222882549748903950269275514944318082910567
20082740--6653177113513257727019805721862164103063457130015051250125969824285601450672671636301715491218486910523
2008177514334-4581108711351325772702007582645996415665345714827495735002590425598763675521618319321716614119468311906
2007485314309-4157857113510257738120345854494265149413071184865123159672486636529064452747260288315618117721999211470
2007394319140-4372321113510257741320705710483138169192197170585050177272120376699346363347580956185817431918167811450
20072102920703-3632-1135102571411208853607728731003218882006461401069533508465395418741391210342193227979317763711167
20071112120056-2323-113510257141121155184377692181111956182756783173834036336509840861082132143576192027782115848610759
20064120019919-2023-1680102571411214452292498551981344871702671681811840916266310138439927622581962199425534217246810664

Financial Quarter Income Statement
yearqrtRevenueIncome tax expenseCost of salesFinance/interest costsOther incomeAdministrative/Operating expensesMinority interestShare of profit/ (loss) of associatesInvestment gain/lossShare of net profit of jointly controlled entity
2012130188215242867701517127511421202411138181
2011428895813756251217180020042386426091141370
201132977304192276666117912011653625120201969
20112301305316285530110114891182127280105
201112893054182767851012183310739440277765
2010436974738235455066088912663571016810
20103294764935281138970214910693271004914
20102267714822253183923862104704153053536
20101298421634286473109920801066826117111159
20094258624263624123378333411441367566125497
2009320816267619638310521238890732345057142
20092186307488175387115813378570410411188160
2009113495228112558814611887862533120020260
200841463546431290051075380146601091262642126
20083200252117618728112821762105244459715122
200821793419081670931201129885702938993907
200811505951421412981287827800043665329258
2007419043810017401712231957154562075236536
2007315177024914129210784828766283740368321
20072160915124151863134959677064881153511-
200711047462799660214121676692916530023-
20064124954111129521346166710990131432409-

Financial Quarter Segments Revenue
yearqrtElimination/AdjustmentProperty developmentConstructionPolyol manufacturingQuarry and ready mix concretePower Supply
201211022-2692675579262311827
201142021-2609344412231692464
201139732-2761153521261551671
201127841-278256337226578940
201117950-270095387322322965
2010418261-3617114600216221620
201031912-275834433016512-
201024307-244558345824005-
201013223-279316277419554-
200942112204234299285819474-
200931203503187023418217657-
20092484976168244458512986-
2009117207433109981380615452-
20084130311434111255342221546-
2008332852375173369567322120-
20082440311933145767530320741-
20081668521206104958428626830-
20074871012015149493688830752-
2007342678087112072646329415-
2007226098692120890525528687-
2007190683174334471618955-
200649033438101513447616430-

Financial Quarter Segments Profit
yearqrtOthersElimination/AdjustmentProperty developmentConstructionPolyol manufacturingQuarry and ready mix concretePower Supply
2012134-5062637184766839
20114308117354151891982931376
20113155151785043315239800
20112287910941872051094365
2011141906199398045641102
201041242279306228321086
2010356-364399135818-
20102--20425024717-
201012-229305687618-
20094162-13563571260-
2009310-2943742151795-
2009224-1813121129594-
20091126-65612524588-
2008413353012461422283587-
2008331281376206444810-
2008233578730171841026-
200811820389896309532-
200744618517388764751446-
200731151511076210771-
200722540318756259624-
2007110754391661155534-
20064143363812269102733-

Financial Quarter Segments Associate
yearqrtConstructionQuarry and ready mix concrete
2012165165
20114202546
20113969120
20112481
201115277
201047687
201036818
20102100241
20101129101
20094623440
2009338274
20092747496
2009142218
20084184594
20083626298
20082947129
20081321590
200741335874
200731310477
20072236663
2007123664
20064289721

Short form reference
a_date = announcement date, yr = financial year end, qrt = quarter
h_price = stock highest price during the quarter, l_price = stock lowest price during the quarter
div = dividend recommend or declare in the quarter, roe = return on equity
c_roe = cumulative of return on equity during the financial year
rev = revenue in the current quarter, c_rev = cumulative of revenue during the financial year
pbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial year
eps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial year
asset = total asset, liab = total liability, mino = minority interest, equi = total equity
cfo = net cash flow from operating activities, cfi = net cash flow from investing activities
cff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial year
final = cash and cash equivalents as at current financial period ended
share = diluted/basic weighted average number of ordinary shares
c_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial year
m_cap = market capital at announcement date of quarterly report, date = current financial period ended date
prof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarter
navps = net asset value per share, ntaps = net tangible asset per share, cps = cash per share
l_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratio
g_de = gearing debt to equity ratio, g_da = gearing debt to assets ratio
avg_w = average working capital per thousand Ringgit sale
inv_d = average days to sell the inventory, rec_d = Average days to collect the receivables


CURRENT


CHANGES IN SHAREHOLDING
ANNUAL REPORTS


HISTORICAL


CHANGES IN SHAREHOLDING


ARCHIVES


CHANGES IN SHAREHOLDING

No comments:

Post a Comment