[BPURI] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.36%
YoY- 36.68%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 659,872 602,380 612,552 556,574 531,322 418,984 491,571 21.71%
PBT 9,654 7,108 8,484 8,805 8,118 7,208 6,409 31.43%
Tax -2,100 -568 -452 -869 -806 -1,116 -1,228 43.05%
NP 7,554 6,540 8,032 7,936 7,312 6,092 5,181 28.61%
-
NP to SH 6,096 4,796 7,033 6,688 6,006 5,432 5,122 12.31%
-
Tax Rate 21.75% 7.99% 5.33% 9.87% 9.93% 15.48% 19.16% -
Total Cost 652,318 595,840 604,520 548,638 524,010 412,892 486,390 21.63%
-
Net Worth 76,356 74,726 72,903 71,877 69,458 69,266 68,023 8.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,901 2,171 - - 4,049 -
Div Payout % - - 69.69% 32.47% - - 79.05% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 76,356 74,726 72,903 71,877 69,458 69,266 68,023 8.01%
NOSH 82,601 82,689 81,684 81,428 81,162 80,833 80,980 1.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.14% 1.09% 1.31% 1.43% 1.38% 1.45% 1.05% -
ROE 7.98% 6.42% 9.65% 9.30% 8.65% 7.84% 7.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 798.86 728.48 749.90 683.51 654.64 518.33 607.03 20.11%
EPS 7.38 5.80 8.61 8.21 7.40 6.72 6.33 10.78%
DPS 0.00 0.00 6.00 2.67 0.00 0.00 5.00 -
NAPS 0.9244 0.9037 0.8925 0.8827 0.8558 0.8569 0.84 6.59%
Adjusted Per Share Value based on latest NOSH - 82,163
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 97.78 89.26 90.77 82.48 78.73 62.09 72.84 21.71%
EPS 0.90 0.71 1.04 0.99 0.89 0.80 0.76 11.94%
DPS 0.00 0.00 0.73 0.32 0.00 0.00 0.60 -
NAPS 0.1131 0.1107 0.108 0.1065 0.1029 0.1026 0.1008 7.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.96 0.69 0.90 0.95 1.20 0.75 0.71 -
P/RPS 0.12 0.09 0.12 0.14 0.18 0.14 0.12 0.00%
P/EPS 13.01 11.90 10.45 11.57 16.22 11.16 11.23 10.31%
EY 7.69 8.41 9.57 8.65 6.17 8.96 8.91 -9.35%
DY 0.00 0.00 6.67 2.81 0.00 0.00 7.04 -
P/NAPS 1.04 0.76 1.01 1.08 1.40 0.88 0.85 14.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 26/02/08 27/11/07 27/08/07 28/05/07 27/02/07 -
Price 0.95 0.90 0.84 0.91 0.99 0.80 0.72 -
P/RPS 0.12 0.12 0.11 0.13 0.15 0.15 0.12 0.00%
P/EPS 12.87 15.52 9.76 11.08 13.38 11.90 11.38 8.55%
EY 7.77 6.44 10.25 9.03 7.47 8.40 8.78 -7.83%
DY 0.00 0.00 7.14 2.93 0.00 0.00 6.94 -
P/NAPS 1.03 1.00 0.94 1.03 1.16 0.93 0.86 12.79%

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