[BPURI] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 83.89%
YoY- 100.19%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 289,305 369,747 294,764 267,714 298,421 250,723 208,162 24.56%
PBT 2,960 2,911 4,247 4,376 2,602 4,512 2,807 3.60%
Tax -418 -382 -935 -822 -634 -2,542 -676 -27.44%
NP 2,542 2,529 3,312 3,554 1,968 1,970 2,131 12.48%
-
NP to SH 2,102 2,472 3,285 3,139 1,707 2,003 1,808 10.57%
-
Tax Rate 14.12% 13.12% 22.02% 18.78% 24.37% 56.34% 24.08% -
Total Cost 286,763 367,218 291,452 264,160 296,453 248,753 206,031 24.68%
-
Net Worth 110,813 106,321 105,288 101,697 99,526 99,610 82,921 21.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 2,126 2,105 - - 2,075 1,763 -
Div Payout % - 86.02% 64.10% - - 103.63% 97.56% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 110,813 106,321 105,288 101,697 99,526 99,610 82,921 21.34%
NOSH 107,794 106,321 105,288 104,983 104,085 103,782 88,195 14.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.88% 0.68% 1.12% 1.33% 0.66% 0.79% 1.02% -
ROE 1.90% 2.33% 3.12% 3.09% 1.72% 2.01% 2.18% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 268.38 347.76 279.96 255.01 286.71 241.59 236.02 8.95%
EPS 1.95 2.30 3.12 2.99 1.64 1.93 2.05 -3.28%
DPS 0.00 2.00 2.00 0.00 0.00 2.00 2.00 -
NAPS 1.028 1.00 1.00 0.9687 0.9562 0.9598 0.9402 6.13%
Adjusted Per Share Value based on latest NOSH - 104,983
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.87 54.79 43.68 39.67 44.22 37.15 30.85 24.55%
EPS 0.31 0.37 0.49 0.47 0.25 0.30 0.27 9.65%
DPS 0.00 0.32 0.31 0.00 0.00 0.31 0.26 -
NAPS 0.1642 0.1576 0.156 0.1507 0.1475 0.1476 0.1229 21.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.30 1.40 1.26 1.03 1.16 0.86 0.83 -
P/RPS 0.48 0.40 0.45 0.40 0.40 0.36 0.35 23.46%
P/EPS 66.67 60.21 40.38 34.45 70.73 44.56 40.49 39.48%
EY 1.50 1.66 2.48 2.90 1.41 2.24 2.47 -28.30%
DY 0.00 1.43 1.59 0.00 0.00 2.33 2.41 -
P/NAPS 1.26 1.40 1.26 1.06 1.21 0.90 0.88 27.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 18/11/10 23/08/10 25/05/10 24/02/10 24/11/09 -
Price 1.22 1.31 1.30 1.18 1.06 0.85 0.84 -
P/RPS 0.45 0.38 0.46 0.46 0.37 0.35 0.36 16.05%
P/EPS 62.56 56.34 41.67 39.46 64.63 44.04 40.98 32.61%
EY 1.60 1.77 2.40 2.53 1.55 2.27 2.44 -24.54%
DY 0.00 1.53 1.54 0.00 0.00 2.35 2.38 -
P/NAPS 1.19 1.31 1.30 1.22 1.11 0.89 0.89 21.38%

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