[BPURI] QoQ 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- 0.76%
YoY- 2788.89%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 151,770 160,915 104,746 124,954 143,231 123,544 99,842 32.17%
PBT 2,545 2,257 1,802 1,310 1,926 1,555 1,618 35.21%
Tax -249 -124 -279 11 -274 -347 -618 -45.41%
NP 2,296 2,133 1,523 1,321 1,652 1,208 1,000 73.95%
-
NP to SH 2,013 1,645 1,358 1,452 1,441 1,164 1,065 52.81%
-
Tax Rate 9.78% 5.49% 15.48% -0.84% 14.23% 22.32% 38.20% -
Total Cost 149,474 158,782 103,223 123,633 141,579 122,336 98,842 31.71%
-
Net Worth 72,525 69,349 69,266 67,955 66,553 67,342 66,054 6.42%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,643 - - 2,427 - 1,616 - -
Div Payout % 81.63% - - 167.15% - 138.89% - -
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 72,525 69,349 69,266 67,955 66,553 67,342 66,054 6.42%
NOSH 82,163 81,034 80,833 80,900 80,955 80,833 80,681 1.21%
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 1.51% 1.33% 1.45% 1.06% 1.15% 0.98% 1.00% -
ROE 2.78% 2.37% 1.96% 2.14% 2.17% 1.73% 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 184.72 198.58 129.58 154.45 176.93 152.84 123.75 30.57%
EPS 2.45 2.03 1.68 1.79 1.78 1.44 1.32 50.97%
DPS 2.00 0.00 0.00 3.00 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 18.83 19.97 13.00 15.50 17.77 15.33 12.39 32.15%
EPS 0.25 0.20 0.17 0.18 0.18 0.14 0.13 54.58%
DPS 0.20 0.00 0.00 0.30 0.00 0.20 0.00 -
NAPS 0.09 0.086 0.0859 0.0843 0.0826 0.0836 0.082 6.39%
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 0.51 0.60 0.58 0.46 0.37 0.44 0.60 -10.25%
P/EPS 38.78 59.11 44.64 39.56 36.52 47.22 56.06 -21.76%
EY 2.58 1.69 2.24 2.53 2.74 2.12 1.78 28.04%
DY 2.11 0.00 0.00 4.23 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 0.49 0.50 0.62 0.47 0.40 0.45 0.54 -6.26%
P/EPS 37.14 48.77 47.62 40.12 39.89 47.92 50.76 -18.78%
EY 2.69 2.05 2.10 2.49 2.51 2.09 1.97 23.05%
DY 2.20 0.00 0.00 4.17 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