[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 39.56%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 417,431 265,661 104,746 491,571 366,617 223,386 99,842 159.30%
PBT 6,604 4,059 1,802 6,409 5,099 3,173 1,618 155.18%
Tax -652 -403 -279 -1,228 -1,239 -965 -618 3.63%
NP 5,952 3,656 1,523 5,181 3,860 2,208 1,000 228.07%
-
NP to SH 5,016 3,003 1,358 5,122 3,670 2,229 1,065 180.71%
-
Tax Rate 9.87% 9.93% 15.48% 19.16% 24.30% 30.41% 38.20% -
Total Cost 411,479 262,005 103,223 486,390 362,757 221,178 98,842 158.55%
-
Net Worth 71,877 69,458 69,266 68,023 66,456 67,526 66,054 5.78%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,628 - - 4,049 - 1,621 - -
Div Payout % 32.47% - - 79.05% - 72.73% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 71,877 69,458 69,266 68,023 66,456 67,526 66,054 5.78%
NOSH 81,428 81,162 80,833 80,980 80,837 81,054 80,681 0.61%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.43% 1.38% 1.45% 1.05% 1.05% 0.99% 1.00% -
ROE 6.98% 4.32% 1.96% 7.53% 5.52% 3.30% 1.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 512.63 327.32 129.58 607.03 453.53 275.60 123.75 157.70%
EPS 6.16 3.70 1.68 6.33 4.54 2.75 1.32 178.99%
DPS 2.00 0.00 0.00 5.00 0.00 2.00 0.00 -
NAPS 0.8827 0.8558 0.8569 0.84 0.8221 0.8331 0.8187 5.14%
Adjusted Per Share Value based on latest NOSH - 80,900
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.86 39.37 15.52 72.84 54.33 33.10 14.79 159.36%
EPS 0.74 0.44 0.20 0.76 0.54 0.33 0.16 177.33%
DPS 0.24 0.00 0.00 0.60 0.00 0.24 0.00 -
NAPS 0.1065 0.1029 0.1026 0.1008 0.0985 0.1001 0.0979 5.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.95 1.20 0.75 0.71 0.65 0.68 0.74 -
P/RPS 0.19 0.37 0.58 0.12 0.14 0.25 0.60 -53.50%
P/EPS 15.42 32.43 44.64 11.23 14.32 24.73 56.06 -57.67%
EY 6.48 3.08 2.24 8.91 6.98 4.04 1.78 136.46%
DY 2.11 0.00 0.00 7.04 0.00 2.94 0.00 -
P/NAPS 1.08 1.40 0.88 0.85 0.79 0.82 0.90 12.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 28/05/07 27/02/07 24/11/06 28/08/06 29/05/06 -
Price 0.91 0.99 0.80 0.72 0.71 0.69 0.67 -
P/RPS 0.18 0.30 0.62 0.12 0.16 0.25 0.54 -51.89%
P/EPS 14.77 26.76 47.62 11.38 15.64 25.09 50.76 -56.05%
EY 6.77 3.74 2.10 8.78 6.39 3.99 1.97 127.55%
DY 2.20 0.00 0.00 6.94 0.00 2.90 0.00 -
P/NAPS 1.03 1.16 0.93 0.86 0.86 0.83 0.82 16.40%

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