[BPURI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 154.48%
YoY- -15.26%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 298,421 780,144 529,421 321,259 134,952 676,542 530,188 -31.85%
PBT 2,602 11,412 6,900 4,093 1,627 8,034 7,294 -49.73%
Tax -634 -3,987 -1,445 -769 -281 -2,869 -2,226 -56.74%
NP 1,968 7,425 5,455 3,324 1,346 5,165 5,068 -46.80%
-
NP to SH 1,707 6,394 4,391 2,583 1,015 4,283 4,295 -45.97%
-
Tax Rate 24.37% 34.94% 20.94% 18.79% 17.27% 35.71% 30.52% -
Total Cost 296,453 772,719 523,966 317,935 133,606 671,377 525,120 -31.71%
-
Net Worth 99,526 86,436 80,163 77,213 75,797 74,736 74,852 20.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 3,602 1,705 - - 3,313 - -
Div Payout % - 56.34% 38.83% - - 77.36% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 99,526 86,436 80,163 77,213 75,797 74,736 74,852 20.93%
NOSH 104,085 90,056 85,262 83,863 83,884 82,838 82,755 16.53%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.66% 0.95% 1.03% 1.03% 1.00% 0.76% 0.96% -
ROE 1.72% 7.40% 5.48% 3.35% 1.34% 5.73% 5.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 286.71 866.28 620.93 383.07 160.88 816.70 640.67 -41.52%
EPS 1.64 7.10 5.15 3.08 1.21 5.17 5.19 -53.63%
DPS 0.00 4.00 2.00 0.00 0.00 4.00 0.00 -
NAPS 0.9562 0.9598 0.9402 0.9207 0.9036 0.9022 0.9045 3.77%
Adjusted Per Share Value based on latest NOSH - 83,850
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.22 115.60 78.45 47.61 20.00 100.25 78.57 -31.85%
EPS 0.25 0.95 0.65 0.38 0.15 0.63 0.64 -46.59%
DPS 0.00 0.53 0.25 0.00 0.00 0.49 0.00 -
NAPS 0.1475 0.1281 0.1188 0.1144 0.1123 0.1107 0.1109 20.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.16 0.86 0.83 0.90 0.80 0.96 0.94 -
P/RPS 0.40 0.10 0.13 0.23 0.50 0.12 0.15 92.41%
P/EPS 70.73 12.11 16.12 29.22 66.12 18.57 18.11 148.20%
EY 1.41 8.26 6.20 3.42 1.51 5.39 5.52 -59.77%
DY 0.00 4.65 2.41 0.00 0.00 4.17 0.00 -
P/NAPS 1.21 0.90 0.88 0.98 0.89 1.06 1.04 10.63%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 24/11/09 19/08/09 28/05/09 19/02/09 25/11/08 -
Price 1.06 0.85 0.84 0.80 0.88 0.81 0.80 -
P/RPS 0.37 0.10 0.14 0.21 0.55 0.10 0.12 111.98%
P/EPS 64.63 11.97 16.31 25.97 72.73 15.67 15.41 160.29%
EY 1.55 8.35 6.13 3.85 1.38 6.38 6.49 -61.53%
DY 0.00 4.71 2.38 0.00 0.00 4.94 0.00 -
P/NAPS 1.11 0.89 0.89 0.87 0.97 0.90 0.88 16.75%

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