[BPURI] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 8.88%
YoY- 57.86%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 653,718 607,869 542,385 533,846 496,475 491,571 517,417 16.85%
PBT 8,503 8,528 7,914 7,295 6,593 6,409 4,121 62.00%
Tax -415 -552 -641 -666 -889 -1,228 -1,039 -45.73%
NP 8,088 7,976 7,273 6,629 5,704 5,181 3,082 90.14%
-
NP to SH 6,861 7,020 6,468 5,896 5,415 5,122 3,616 53.20%
-
Tax Rate 4.88% 6.47% 8.10% 9.13% 13.48% 19.16% 25.21% -
Total Cost 645,630 599,893 535,112 527,217 490,771 486,390 514,335 16.34%
-
Net Worth 74,726 73,777 72,525 69,349 69,266 67,955 66,553 8.02%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,306 3,306 2,427 2,427 4,043 4,043 3,183 2.55%
Div Payout % 48.19% 47.10% 37.52% 41.16% 74.68% 78.95% 88.03% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 74,726 73,777 72,525 69,349 69,266 67,955 66,553 8.02%
NOSH 82,689 82,663 82,163 81,034 80,833 80,900 80,955 1.42%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.24% 1.31% 1.34% 1.24% 1.15% 1.05% 0.60% -
ROE 9.18% 9.52% 8.92% 8.50% 7.82% 7.54% 5.43% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 790.57 735.35 660.13 658.79 614.20 607.63 639.14 15.21%
EPS 8.30 8.49 7.87 7.28 6.70 6.33 4.47 51.01%
DPS 4.00 4.00 3.00 3.00 5.00 5.00 3.93 1.18%
NAPS 0.9037 0.8925 0.8827 0.8558 0.8569 0.84 0.8221 6.50%
Adjusted Per Share Value based on latest NOSH - 81,034
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.87 90.08 80.37 79.11 73.57 72.84 76.67 16.85%
EPS 1.02 1.04 0.96 0.87 0.80 0.76 0.54 52.74%
DPS 0.49 0.49 0.36 0.36 0.60 0.60 0.47 2.81%
NAPS 0.1107 0.1093 0.1075 0.1028 0.1026 0.1007 0.0986 8.01%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.69 0.90 0.95 1.20 0.75 0.71 0.65 -
P/RPS 0.09 0.12 0.14 0.18 0.12 0.12 0.10 -6.77%
P/EPS 8.32 10.60 12.07 16.49 11.20 11.21 14.55 -31.08%
EY 12.03 9.44 8.29 6.06 8.93 8.92 6.87 45.23%
DY 5.80 4.44 3.16 2.50 6.67 7.04 6.05 -2.77%
P/NAPS 0.76 1.01 1.08 1.40 0.88 0.85 0.79 -2.54%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 27/11/07 27/08/07 28/05/07 27/02/07 24/11/06 -
Price 0.90 0.84 0.91 0.99 0.80 0.72 0.71 -
P/RPS 0.11 0.11 0.14 0.15 0.13 0.12 0.11 0.00%
P/EPS 10.85 9.89 11.56 13.61 11.94 11.37 15.90 -22.47%
EY 9.22 10.11 8.65 7.35 8.37 8.79 6.29 29.00%
DY 4.44 4.76 3.30 3.03 6.25 6.94 5.54 -13.70%
P/NAPS 1.00 0.94 1.03 1.16 0.93 0.86 0.86 10.56%

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