[BPURI] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.77%
YoY- -10.66%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 531,322 418,984 491,571 488,822 446,772 399,368 464,768 9.35%
PBT 8,118 7,208 6,409 6,798 6,346 6,472 4,917 39.81%
Tax -806 -1,116 -1,228 -1,652 -1,930 -2,472 -1,662 -38.35%
NP 7,312 6,092 5,181 5,146 4,416 4,000 3,255 71.77%
-
NP to SH 6,006 5,432 5,122 4,893 4,458 4,260 4,054 30.05%
-
Tax Rate 9.93% 15.48% 19.16% 24.30% 30.41% 38.20% 33.80% -
Total Cost 524,010 412,892 486,390 483,676 442,356 395,368 461,513 8.86%
-
Net Worth 69,458 69,266 68,023 66,456 67,526 66,054 65,388 4.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,049 - 3,242 - 4,041 -
Div Payout % - - 79.05% - 72.73% - 99.70% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 69,458 69,266 68,023 66,456 67,526 66,054 65,388 4.11%
NOSH 81,162 80,833 80,980 80,836 81,054 80,681 80,836 0.26%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.38% 1.45% 1.05% 1.05% 0.99% 1.00% 0.70% -
ROE 8.65% 7.84% 7.53% 7.36% 6.60% 6.45% 6.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 654.64 518.33 607.03 604.70 551.20 494.99 574.95 9.06%
EPS 7.40 6.72 6.33 6.05 5.50 5.28 5.01 29.78%
DPS 0.00 0.00 5.00 0.00 4.00 0.00 5.00 -
NAPS 0.8558 0.8569 0.84 0.8221 0.8331 0.8187 0.8089 3.83%
Adjusted Per Share Value based on latest NOSH - 80,955
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.92 51.98 60.99 60.65 55.43 49.55 57.67 9.34%
EPS 0.75 0.67 0.64 0.61 0.55 0.53 0.50 31.13%
DPS 0.00 0.00 0.50 0.00 0.40 0.00 0.50 -
NAPS 0.0862 0.0859 0.0844 0.0825 0.0838 0.082 0.0811 4.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.20 0.75 0.71 0.65 0.68 0.74 0.73 -
P/RPS 0.18 0.14 0.12 0.11 0.12 0.15 0.13 24.30%
P/EPS 16.22 11.16 11.23 10.74 12.36 14.02 14.56 7.48%
EY 6.17 8.96 8.91 9.31 8.09 7.14 6.87 -6.93%
DY 0.00 0.00 7.04 0.00 5.88 0.00 6.85 -
P/NAPS 1.40 0.88 0.85 0.79 0.82 0.90 0.90 34.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 27/02/07 24/11/06 28/08/06 29/05/06 13/03/06 -
Price 0.99 0.80 0.72 0.71 0.69 0.67 0.73 -
P/RPS 0.15 0.15 0.12 0.12 0.13 0.14 0.13 10.03%
P/EPS 13.38 11.90 11.38 11.73 12.55 12.69 14.56 -5.49%
EY 7.47 8.40 8.78 8.53 7.97 7.88 6.87 5.75%
DY 0.00 0.00 6.94 0.00 5.80 0.00 6.85 -
P/NAPS 1.16 0.93 0.86 0.86 0.83 0.82 0.90 18.48%

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