[BPURI] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.65%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 418,984 491,571 488,822 446,772 399,368 464,768 418,624 0.05%
PBT 7,208 6,409 6,798 6,346 6,472 4,917 7,860 -5.61%
Tax -1,116 -1,228 -1,652 -1,930 -2,472 -1,662 -2,482 -41.33%
NP 6,092 5,181 5,146 4,416 4,000 3,255 5,377 8.68%
-
NP to SH 5,432 5,122 4,893 4,458 4,260 4,054 5,477 -0.54%
-
Tax Rate 15.48% 19.16% 24.30% 30.41% 38.20% 33.80% 31.58% -
Total Cost 412,892 486,390 483,676 442,356 395,368 461,513 413,246 -0.05%
-
Net Worth 69,266 68,023 66,456 67,526 66,054 65,388 65,469 3.83%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,049 - 3,242 - 4,041 - -
Div Payout % - 79.05% - 72.73% - 99.70% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,266 68,023 66,456 67,526 66,054 65,388 65,469 3.83%
NOSH 80,833 80,980 80,836 81,054 80,681 80,836 80,866 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.45% 1.05% 1.05% 0.99% 1.00% 0.70% 1.28% -
ROE 7.84% 7.53% 7.36% 6.60% 6.45% 6.20% 8.37% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 518.33 607.03 604.70 551.20 494.99 574.95 517.68 0.08%
EPS 6.72 6.33 6.05 5.50 5.28 5.01 6.77 -0.49%
DPS 0.00 5.00 0.00 4.00 0.00 5.00 0.00 -
NAPS 0.8569 0.84 0.8221 0.8331 0.8187 0.8089 0.8096 3.86%
Adjusted Per Share Value based on latest NOSH - 80,833
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.98 60.99 60.65 55.43 49.55 57.67 51.94 0.05%
EPS 0.67 0.64 0.61 0.55 0.53 0.50 0.68 -0.98%
DPS 0.00 0.50 0.00 0.40 0.00 0.50 0.00 -
NAPS 0.0859 0.0844 0.0825 0.0838 0.082 0.0811 0.0812 3.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.75 0.71 0.65 0.68 0.74 0.73 0.82 -
P/RPS 0.14 0.12 0.11 0.12 0.15 0.13 0.16 -8.52%
P/EPS 11.16 11.23 10.74 12.36 14.02 14.56 12.11 -5.30%
EY 8.96 8.91 9.31 8.09 7.14 6.87 8.26 5.57%
DY 0.00 7.04 0.00 5.88 0.00 6.85 0.00 -
P/NAPS 0.88 0.85 0.79 0.82 0.90 0.90 1.01 -8.78%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 24/11/06 28/08/06 29/05/06 13/03/06 29/11/05 -
Price 0.80 0.72 0.71 0.69 0.67 0.73 0.77 -
P/RPS 0.15 0.12 0.12 0.13 0.14 0.13 0.15 0.00%
P/EPS 11.90 11.38 11.73 12.55 12.69 14.56 11.37 3.08%
EY 8.40 8.78 8.53 7.97 7.88 6.87 8.80 -3.05%
DY 0.00 6.94 0.00 5.80 0.00 6.85 0.00 -
P/NAPS 0.93 0.86 0.86 0.83 0.82 0.90 0.95 -1.40%

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