[BPURI] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 9.21%
YoY- 49.29%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,147,865 1,132,270 1,193,684 780,144 705,894 642,518 539,808 65.28%
PBT 14,966 13,956 10,408 11,412 9,200 8,186 6,508 74.13%
Tax -3,188 -2,912 -2,536 -3,987 -1,926 -1,538 -1,124 100.24%
NP 11,778 11,044 7,872 7,425 7,273 6,648 5,384 68.43%
-
NP to SH 10,841 9,692 6,828 6,394 5,854 5,166 4,060 92.35%
-
Tax Rate 21.30% 20.87% 24.37% 34.94% 20.93% 18.79% 17.27% -
Total Cost 1,136,086 1,121,226 1,185,812 772,719 698,621 635,870 534,424 65.25%
-
Net Worth 104,780 101,170 99,526 86,436 80,163 77,213 75,797 24.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,794 - - 3,602 2,273 - - -
Div Payout % 25.77% - - 56.34% 38.83% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 104,780 101,170 99,526 86,436 80,163 77,213 75,797 24.06%
NOSH 104,780 104,439 104,085 90,056 85,262 83,863 83,884 15.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.03% 0.98% 0.66% 0.95% 1.03% 1.03% 1.00% -
ROE 10.35% 9.58% 6.86% 7.40% 7.30% 6.69% 5.36% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,095.49 1,084.14 1,146.83 866.28 827.91 766.15 643.51 42.52%
EPS 10.35 9.28 6.56 7.10 6.87 6.16 4.84 65.90%
DPS 2.67 0.00 0.00 4.00 2.67 0.00 0.00 -
NAPS 1.00 0.9687 0.9562 0.9598 0.9402 0.9207 0.9036 6.98%
Adjusted Per Share Value based on latest NOSH - 103,782
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 142.42 140.48 148.10 96.80 87.58 79.72 66.98 65.27%
EPS 1.35 1.20 0.85 0.79 0.73 0.64 0.50 93.78%
DPS 0.35 0.00 0.00 0.45 0.28 0.00 0.00 -
NAPS 0.13 0.1255 0.1235 0.1072 0.0995 0.0958 0.094 24.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.03 1.16 0.86 0.83 0.90 0.80 -
P/RPS 0.12 0.10 0.10 0.10 0.10 0.12 0.12 0.00%
P/EPS 12.18 11.10 17.68 12.11 12.09 14.61 16.53 -18.40%
EY 8.21 9.01 5.66 8.26 8.27 6.84 6.05 22.54%
DY 2.12 0.00 0.00 4.65 3.21 0.00 0.00 -
P/NAPS 1.26 1.06 1.21 0.90 0.88 0.98 0.89 26.05%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 23/08/10 25/05/10 24/02/10 24/11/09 19/08/09 28/05/09 -
Price 1.30 1.18 1.06 0.85 0.84 0.80 0.88 -
P/RPS 0.12 0.11 0.09 0.10 0.10 0.10 0.14 -9.75%
P/EPS 12.56 12.72 16.16 11.97 12.23 12.99 18.18 -21.83%
EY 7.96 7.86 6.19 8.35 8.17 7.70 5.50 27.91%
DY 2.05 0.00 0.00 4.71 3.17 0.00 0.00 -
P/NAPS 1.30 1.22 1.11 0.89 0.89 0.87 0.97 21.53%

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