[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -80.18%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,178,063 888,340 590,610 289,305 1,230,646 860,899 566,135 62.77%
PBT 25,849 13,237 7,397 2,960 14,136 11,225 6,978 138.83%
Tax -19,091 -4,926 -734 -418 -2,773 -2,391 -1,456 453.44%
NP 6,758 8,311 6,663 2,542 11,363 8,834 5,522 14.37%
-
NP to SH 5,997 7,574 5,951 2,102 10,603 8,131 4,846 15.22%
-
Tax Rate 73.86% 37.21% 9.92% 14.12% 19.62% 21.30% 20.87% -
Total Cost 1,171,305 880,029 583,947 286,763 1,219,283 852,065 560,613 63.21%
-
Net Worth 117,562 116,378 114,675 110,813 107,675 104,780 101,170 10.49%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,221 - - - 4,203 2,095 - -
Div Payout % 37.05% - - - 39.65% 25.77% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 117,562 116,378 114,675 110,813 107,675 104,780 101,170 10.49%
NOSH 111,086 108,978 107,807 107,794 105,089 104,780 104,439 4.18%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.57% 0.94% 1.13% 0.88% 0.92% 1.03% 0.98% -
ROE 5.10% 6.51% 5.19% 1.90% 9.85% 7.76% 4.79% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,060.49 815.15 547.84 268.38 1,171.04 821.62 542.07 56.23%
EPS 5.40 6.95 5.52 1.95 10.09 7.76 4.64 10.61%
DPS 2.00 0.00 0.00 0.00 4.00 2.00 0.00 -
NAPS 1.0583 1.0679 1.0637 1.028 1.0246 1.00 0.9687 6.05%
Adjusted Per Share Value based on latest NOSH - 107,794
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 146.17 110.22 73.28 35.90 152.69 106.81 70.24 62.78%
EPS 0.74 0.94 0.74 0.26 1.32 1.01 0.60 14.96%
DPS 0.28 0.00 0.00 0.00 0.52 0.26 0.00 -
NAPS 0.1459 0.1444 0.1423 0.1375 0.1336 0.13 0.1255 10.53%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.88 0.96 1.20 1.30 1.40 1.26 1.03 -
P/RPS 0.08 0.12 0.22 0.48 0.12 0.15 0.19 -43.73%
P/EPS 16.30 13.81 21.74 66.67 13.88 16.24 22.20 -18.56%
EY 6.13 7.24 4.60 1.50 7.21 6.16 4.50 22.81%
DY 2.27 0.00 0.00 0.00 2.86 1.59 0.00 -
P/NAPS 0.83 0.90 1.13 1.26 1.37 1.26 1.06 -15.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 22/08/11 23/05/11 28/02/11 18/11/10 23/08/10 -
Price 0.94 0.87 1.12 1.22 1.31 1.30 1.18 -
P/RPS 0.09 0.11 0.20 0.45 0.11 0.16 0.22 -44.80%
P/EPS 17.41 12.52 20.29 62.56 12.98 16.75 25.43 -22.26%
EY 5.74 7.99 4.93 1.60 7.70 5.97 3.93 28.64%
DY 2.13 0.00 0.00 0.00 3.05 1.54 0.00 -
P/NAPS 0.89 0.81 1.05 1.19 1.28 1.30 1.22 -18.91%

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