[BPURI] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -6.86%
YoY- -45.96%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 951,514 788,045 675,775 667,865 660,899 676,542 720,626 20.37%
PBT 12,473 11,498 7,640 7,300 7,884 8,034 9,218 22.35%
Tax -4,434 -4,081 -2,088 -2,588 -3,008 -2,869 -2,126 63.31%
NP 8,039 7,417 5,552 4,712 4,876 5,165 7,092 8.72%
-
NP to SH 7,112 6,420 4,379 3,818 4,099 4,283 6,299 8.43%
-
Tax Rate 35.55% 35.49% 27.33% 35.45% 38.15% 35.71% 23.06% -
Total Cost 943,475 780,628 670,223 663,153 656,023 671,377 713,534 20.49%
-
Net Worth 0 99,610 82,921 77,200 75,797 81,198 74,696 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,839 3,839 3,563 3,451 3,451 3,451 4,958 -15.69%
Div Payout % 53.99% 59.81% 81.39% 90.40% 84.21% 80.59% 78.71% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 99,610 82,921 77,200 75,797 81,198 74,696 -
NOSH 104,085 103,782 88,195 83,850 83,884 90,000 82,582 16.69%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.84% 0.94% 0.82% 0.71% 0.74% 0.76% 0.98% -
ROE 0.00% 6.45% 5.28% 4.95% 5.41% 5.27% 8.43% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 914.17 759.32 766.23 796.50 787.87 751.71 872.61 3.15%
EPS 6.83 6.19 4.97 4.55 4.89 4.76 7.63 -7.12%
DPS 3.69 3.70 4.04 4.12 4.11 3.84 6.00 -27.70%
NAPS 0.00 0.9598 0.9402 0.9207 0.9036 0.9022 0.9045 -
Adjusted Per Share Value based on latest NOSH - 83,850
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 118.06 97.78 83.85 82.86 82.00 83.94 89.41 20.37%
EPS 0.88 0.80 0.54 0.47 0.51 0.53 0.78 8.38%
DPS 0.48 0.48 0.44 0.43 0.43 0.43 0.62 -15.69%
NAPS 0.00 0.1236 0.1029 0.0958 0.094 0.1007 0.0927 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.16 0.86 0.83 0.90 0.80 0.96 0.94 -
P/RPS 0.13 0.11 0.11 0.11 0.10 0.13 0.11 11.79%
P/EPS 16.98 13.90 16.72 19.77 16.37 20.17 12.32 23.87%
EY 5.89 7.19 5.98 5.06 6.11 4.96 8.11 -19.21%
DY 3.18 4.30 4.87 4.57 5.14 3.99 6.38 -37.16%
P/NAPS 0.00 0.90 0.88 0.98 0.89 1.06 1.04 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 24/11/09 19/08/09 28/05/09 19/02/09 25/11/08 -
Price 1.06 0.85 0.84 0.80 0.88 0.81 0.80 -
P/RPS 0.12 0.11 0.11 0.10 0.11 0.11 0.09 21.16%
P/EPS 15.51 13.74 16.92 17.57 18.01 17.02 10.49 29.81%
EY 6.45 7.28 5.91 5.69 5.55 5.88 9.53 -22.93%
DY 3.48 4.35 4.81 5.15 4.68 4.73 7.50 -40.09%
P/NAPS 0.00 0.89 0.89 0.87 0.97 0.90 0.88 -

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