[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 30.4%
YoY- 65.83%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 888,340 590,610 289,305 1,230,646 860,899 566,135 298,421 106.79%
PBT 13,237 7,397 2,960 14,136 11,225 6,978 2,602 195.50%
Tax -4,926 -734 -418 -2,773 -2,391 -1,456 -634 291.79%
NP 8,311 6,663 2,542 11,363 8,834 5,522 1,968 161.03%
-
NP to SH 7,574 5,951 2,102 10,603 8,131 4,846 1,707 169.77%
-
Tax Rate 37.21% 9.92% 14.12% 19.62% 21.30% 20.87% 24.37% -
Total Cost 880,029 583,947 286,763 1,219,283 852,065 560,613 296,453 106.41%
-
Net Worth 116,378 114,675 110,813 107,675 104,780 101,170 99,526 10.98%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,203 2,095 - - -
Div Payout % - - - 39.65% 25.77% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 116,378 114,675 110,813 107,675 104,780 101,170 99,526 10.98%
NOSH 108,978 107,807 107,794 105,089 104,780 104,439 104,085 3.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.94% 1.13% 0.88% 0.92% 1.03% 0.98% 0.66% -
ROE 6.51% 5.19% 1.90% 9.85% 7.76% 4.79% 1.72% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 815.15 547.84 268.38 1,171.04 821.62 542.07 286.71 100.56%
EPS 6.95 5.52 1.95 10.09 7.76 4.64 1.64 161.64%
DPS 0.00 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 1.0679 1.0637 1.028 1.0246 1.00 0.9687 0.9562 7.63%
Adjusted Per Share Value based on latest NOSH - 106,321
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 110.22 73.28 35.90 152.69 106.81 70.24 37.03 106.78%
EPS 0.94 0.74 0.26 1.32 1.01 0.60 0.21 171.35%
DPS 0.00 0.00 0.00 0.52 0.26 0.00 0.00 -
NAPS 0.1444 0.1423 0.1375 0.1336 0.13 0.1255 0.1235 10.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.96 1.20 1.30 1.40 1.26 1.03 1.16 -
P/RPS 0.12 0.22 0.48 0.12 0.15 0.19 0.40 -55.15%
P/EPS 13.81 21.74 66.67 13.88 16.24 22.20 70.73 -66.31%
EY 7.24 4.60 1.50 7.21 6.16 4.50 1.41 197.33%
DY 0.00 0.00 0.00 2.86 1.59 0.00 0.00 -
P/NAPS 0.90 1.13 1.26 1.37 1.26 1.06 1.21 -17.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 23/05/11 28/02/11 18/11/10 23/08/10 25/05/10 -
Price 0.87 1.12 1.22 1.31 1.30 1.18 1.06 -
P/RPS 0.11 0.20 0.45 0.11 0.16 0.22 0.37 -55.42%
P/EPS 12.52 20.29 62.56 12.98 16.75 25.43 64.63 -66.48%
EY 7.99 4.93 1.60 7.70 5.97 3.93 1.55 198.11%
DY 0.00 0.00 0.00 3.05 1.54 0.00 0.00 -
P/NAPS 0.81 1.05 1.19 1.28 1.30 1.22 1.11 -18.93%

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