[BPURI] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 8.61%
YoY- 76.13%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 475,672 464,768 437,409 417,295 389,396 409,187 395,821 13.04%
PBT 4,389 4,917 7,999 7,062 5,523 5,449 5,494 -13.91%
Tax -1,506 -1,782 -2,647 -1,210 -353 -714 -917 39.24%
NP 2,883 3,135 5,352 5,852 5,170 4,735 4,577 -26.53%
-
NP to SH 3,867 4,054 5,547 5,615 5,170 4,735 4,577 -10.63%
-
Tax Rate 34.31% 36.24% 33.09% 17.13% 6.39% 13.10% 16.69% -
Total Cost 472,789 461,633 432,057 411,443 384,226 404,452 391,244 13.46%
-
Net Worth 66,054 63,363 65,439 65,763 64,272 74,895 61,396 5.00%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 3,996 3,996 2,429 2,429 - - - -
Div Payout % 103.35% 98.59% 43.81% 43.28% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 66,054 63,363 65,439 65,763 64,272 74,895 61,396 5.00%
NOSH 80,681 78,333 80,829 80,999 80,774 80,663 80,594 0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.61% 0.67% 1.22% 1.40% 1.33% 1.16% 1.16% -
ROE 5.85% 6.40% 8.48% 8.54% 8.04% 6.32% 7.45% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 589.57 593.32 541.15 515.18 482.08 507.28 491.13 12.96%
EPS 4.79 5.18 6.86 6.93 6.40 5.87 5.68 -10.74%
DPS 4.95 5.10 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.8187 0.8089 0.8096 0.8119 0.7957 0.9285 0.7618 4.92%
Adjusted Per Share Value based on latest NOSH - 80,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.02 57.67 54.27 51.78 48.31 50.77 49.11 13.04%
EPS 0.48 0.50 0.69 0.70 0.64 0.59 0.57 -10.83%
DPS 0.50 0.50 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.082 0.0786 0.0812 0.0816 0.0797 0.0929 0.0762 5.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.74 0.73 0.82 0.97 1.13 1.06 1.18 -
P/RPS 0.13 0.12 0.15 0.19 0.23 0.21 0.24 -33.57%
P/EPS 15.44 14.11 11.95 13.99 17.65 18.06 20.78 -17.97%
EY 6.48 7.09 8.37 7.15 5.66 5.54 4.81 22.00%
DY 6.69 6.99 3.66 3.09 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 1.01 1.19 1.42 1.14 1.55 -30.42%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 13/03/06 29/11/05 29/08/05 26/05/05 28/02/05 30/11/04 -
Price 0.67 0.73 0.77 0.90 1.00 1.05 1.11 -
P/RPS 0.11 0.12 0.14 0.17 0.21 0.21 0.23 -38.87%
P/EPS 13.98 14.11 11.22 12.98 15.62 17.89 19.55 -20.05%
EY 7.15 7.09 8.91 7.70 6.40 5.59 5.12 24.96%
DY 7.39 6.99 3.90 3.33 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 0.95 1.11 1.26 1.13 1.46 -31.95%

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