[BPURI] QoQ 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- -24.75%
YoY- 23.41%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 297,730 301,305 289,305 369,747 294,764 267,714 298,421 -0.15%
PBT 5,840 4,437 2,960 2,911 4,247 4,376 2,602 71.33%
Tax -4,192 -316 -418 -382 -935 -822 -634 251.87%
NP 1,648 4,121 2,542 2,529 3,312 3,554 1,968 -11.14%
-
NP to SH 1,623 3,849 2,102 2,472 3,285 3,139 1,707 -3.30%
-
Tax Rate 71.78% 7.12% 14.12% 13.12% 22.02% 18.78% 24.37% -
Total Cost 296,082 297,184 286,763 367,218 291,452 264,160 296,453 -0.08%
-
Net Worth 118,712 115,005 110,813 106,321 105,288 101,697 99,526 12.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,126 2,105 - - -
Div Payout % - - - 86.02% 64.10% - - -
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 118,712 115,005 110,813 106,321 105,288 101,697 99,526 12.45%
NOSH 111,164 108,117 107,794 106,321 105,288 104,983 104,085 4.48%
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 0.55% 1.37% 0.88% 0.68% 1.12% 1.33% 0.66% -
ROE 1.37% 3.35% 1.90% 2.33% 3.12% 3.09% 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 267.83 278.68 268.38 347.76 279.96 255.01 286.71 -4.43%
EPS 1.46 3.56 1.95 2.30 3.12 2.99 1.64 -7.45%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.0679 1.0637 1.028 1.00 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 36.94 37.38 35.90 45.88 36.57 33.22 37.03 -0.16%
EPS 0.20 0.48 0.26 0.31 0.41 0.39 0.21 -3.19%
DPS 0.00 0.00 0.00 0.26 0.26 0.00 0.00 -
NAPS 0.1473 0.1427 0.1375 0.1319 0.1306 0.1262 0.1235 12.45%
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 0.36 0.43 0.48 0.40 0.45 0.40 0.40 -6.77%
P/EPS 65.75 33.71 66.67 60.21 40.38 34.45 70.73 -4.74%
EY 1.52 2.97 1.50 1.66 2.48 2.90 1.41 5.13%
DY 0.00 0.00 0.00 1.43 1.59 0.00 0.00 -
P/NAPS 0.90 1.13 1.26 1.40 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 0.32 0.40 0.45 0.38 0.46 0.46 0.37 -9.21%
P/EPS 59.59 31.46 62.56 56.34 41.67 39.46 64.63 -5.26%
EY 1.68 3.18 1.60 1.77 2.40 2.53 1.55 5.51%
DY 0.00 0.00 0.00 1.53 1.54 0.00 0.00 -
P/NAPS 0.81 1.05 1.19 1.31 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