[BPURI] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.86%
YoY- 85.17%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,181,220 1,157,220 1,230,646 1,147,865 1,132,270 1,193,684 780,144 31.95%
PBT 14,794 11,840 14,136 14,966 13,956 10,408 11,412 18.94%
Tax -1,468 -1,672 -2,773 -3,188 -2,912 -2,536 -3,987 -48.72%
NP 13,326 10,168 11,363 11,778 11,044 7,872 7,425 47.84%
-
NP to SH 11,902 8,408 10,603 10,841 9,692 6,828 6,394 51.49%
-
Tax Rate 9.92% 14.12% 19.62% 21.30% 20.87% 24.37% 34.94% -
Total Cost 1,167,894 1,147,052 1,219,283 1,136,086 1,121,226 1,185,812 772,719 31.80%
-
Net Worth 114,675 110,813 107,675 104,780 101,170 99,526 86,436 20.80%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,203 2,794 - - 3,602 -
Div Payout % - - 39.65% 25.77% - - 56.34% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 114,675 110,813 107,675 104,780 101,170 99,526 86,436 20.80%
NOSH 107,807 107,794 105,089 104,780 104,439 104,085 90,056 12.78%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.13% 0.88% 0.92% 1.03% 0.98% 0.66% 0.95% -
ROE 10.38% 7.59% 9.85% 10.35% 9.58% 6.86% 7.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,095.67 1,073.54 1,171.04 1,095.49 1,084.14 1,146.83 866.28 17.00%
EPS 11.04 7.80 10.09 10.35 9.28 6.56 7.10 34.32%
DPS 0.00 0.00 4.00 2.67 0.00 0.00 4.00 -
NAPS 1.0637 1.028 1.0246 1.00 0.9687 0.9562 0.9598 7.11%
Adjusted Per Share Value based on latest NOSH - 105,288
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 175.04 171.48 182.36 170.09 167.78 176.88 115.60 31.96%
EPS 1.76 1.25 1.57 1.61 1.44 1.01 0.95 51.01%
DPS 0.00 0.00 0.62 0.41 0.00 0.00 0.53 -
NAPS 0.1699 0.1642 0.1596 0.1553 0.1499 0.1475 0.1281 20.77%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.20 1.30 1.40 1.26 1.03 1.16 0.86 -
P/RPS 0.11 0.12 0.12 0.12 0.10 0.10 0.10 6.57%
P/EPS 10.87 16.67 13.88 12.18 11.10 17.68 12.11 -6.96%
EY 9.20 6.00 7.21 8.21 9.01 5.66 8.26 7.47%
DY 0.00 0.00 2.86 2.12 0.00 0.00 4.65 -
P/NAPS 1.13 1.26 1.37 1.26 1.06 1.21 0.90 16.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 28/02/11 18/11/10 23/08/10 25/05/10 24/02/10 -
Price 1.12 1.22 1.31 1.30 1.18 1.06 0.85 -
P/RPS 0.10 0.11 0.11 0.12 0.11 0.09 0.10 0.00%
P/EPS 10.14 15.64 12.98 12.56 12.72 16.16 11.97 -10.49%
EY 9.86 6.39 7.70 7.96 7.86 6.19 8.35 11.75%
DY 0.00 0.00 3.05 2.05 0.00 0.00 4.71 -
P/NAPS 1.05 1.19 1.28 1.30 1.22 1.11 0.89 11.68%

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