[BPURI] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.06%
YoY- -14.37%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 642,518 539,808 676,542 706,917 659,872 602,380 612,552 3.23%
PBT 8,186 6,508 8,034 9,725 9,654 7,108 8,484 -2.35%
Tax -1,538 -1,124 -2,869 -2,968 -2,100 -568 -452 126.39%
NP 6,648 5,384 5,165 6,757 7,554 6,540 8,032 -11.85%
-
NP to SH 5,166 4,060 4,283 5,726 6,096 4,796 7,033 -18.60%
-
Tax Rate 18.79% 17.27% 35.71% 30.52% 21.75% 7.99% 5.33% -
Total Cost 635,870 534,424 671,377 700,160 652,318 595,840 604,520 3.43%
-
Net Worth 77,213 75,797 74,736 74,852 76,356 74,726 72,903 3.90%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,313 - - - 4,901 -
Div Payout % - - 77.36% - - - 69.69% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 77,213 75,797 74,736 74,852 76,356 74,726 72,903 3.90%
NOSH 83,863 83,884 82,838 82,755 82,601 82,689 81,684 1.77%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.03% 1.00% 0.76% 0.96% 1.14% 1.09% 1.31% -
ROE 6.69% 5.36% 5.73% 7.65% 7.98% 6.42% 9.65% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 766.15 643.51 816.70 854.23 798.86 728.48 749.90 1.44%
EPS 6.16 4.84 5.17 6.92 7.38 5.80 8.61 -20.02%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 0.9207 0.9036 0.9022 0.9045 0.9244 0.9037 0.8925 2.09%
Adjusted Per Share Value based on latest NOSH - 82,582
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 79.72 66.98 83.94 87.71 81.87 74.74 76.00 3.24%
EPS 0.64 0.50 0.53 0.71 0.76 0.60 0.87 -18.52%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.61 -
NAPS 0.0958 0.094 0.0927 0.0929 0.0947 0.0927 0.0905 3.87%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.90 0.80 0.96 0.94 0.96 0.69 0.90 -
P/RPS 0.12 0.12 0.12 0.11 0.12 0.09 0.12 0.00%
P/EPS 14.61 16.53 18.57 13.58 13.01 11.90 10.45 25.05%
EY 6.84 6.05 5.39 7.36 7.69 8.41 9.57 -20.07%
DY 0.00 0.00 4.17 0.00 0.00 0.00 6.67 -
P/NAPS 0.98 0.89 1.06 1.04 1.04 0.76 1.01 -1.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 28/05/09 19/02/09 25/11/08 26/08/08 28/05/08 26/02/08 -
Price 0.80 0.88 0.81 0.80 0.95 0.90 0.84 -
P/RPS 0.10 0.14 0.10 0.09 0.12 0.12 0.11 -6.16%
P/EPS 12.99 18.18 15.67 11.56 12.87 15.52 9.76 21.01%
EY 7.70 5.50 6.38 8.65 7.77 6.44 10.25 -17.37%
DY 0.00 0.00 4.94 0.00 0.00 0.00 7.14 -
P/NAPS 0.87 0.97 0.90 0.88 1.03 1.00 0.94 -5.03%

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