[BPURI] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.69%
YoY- -30.48%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,032,921 951,514 788,045 675,775 667,865 660,899 676,542 32.69%
PBT 14,383 12,473 11,498 7,640 7,300 7,884 8,034 47.59%
Tax -4,768 -4,434 -4,081 -2,088 -2,588 -3,008 -2,869 40.43%
NP 9,615 8,039 7,417 5,552 4,712 4,876 5,165 51.50%
-
NP to SH 8,683 7,112 6,420 4,379 3,818 4,099 4,283 60.38%
-
Tax Rate 33.15% 35.55% 35.49% 27.33% 35.45% 38.15% 35.71% -
Total Cost 1,023,306 943,475 780,628 670,223 663,153 656,023 671,377 32.54%
-
Net Worth 101,697 0 99,610 82,921 77,200 75,797 81,198 16.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,839 3,839 3,839 3,563 3,451 3,451 3,451 7.38%
Div Payout % 44.22% 53.99% 59.81% 81.39% 90.40% 84.21% 80.59% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 101,697 0 99,610 82,921 77,200 75,797 81,198 16.23%
NOSH 104,983 104,085 103,782 88,195 83,850 83,884 90,000 10.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.93% 0.84% 0.94% 0.82% 0.71% 0.74% 0.76% -
ROE 8.54% 0.00% 6.45% 5.28% 4.95% 5.41% 5.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 983.89 914.17 759.32 766.23 796.50 787.87 751.71 19.71%
EPS 8.27 6.83 6.19 4.97 4.55 4.89 4.76 44.66%
DPS 3.66 3.69 3.70 4.04 4.12 4.11 3.84 -3.15%
NAPS 0.9687 0.00 0.9598 0.9402 0.9207 0.9036 0.9022 4.86%
Adjusted Per Share Value based on latest NOSH - 88,195
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 128.16 118.06 97.78 83.85 82.86 82.00 83.94 32.69%
EPS 1.08 0.88 0.80 0.54 0.47 0.51 0.53 60.94%
DPS 0.48 0.48 0.48 0.44 0.43 0.43 0.43 7.63%
NAPS 0.1262 0.00 0.1236 0.1029 0.0958 0.094 0.1007 16.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.03 1.16 0.86 0.83 0.90 0.80 0.96 -
P/RPS 0.10 0.13 0.11 0.11 0.11 0.10 0.13 -16.08%
P/EPS 12.45 16.98 13.90 16.72 19.77 16.37 20.17 -27.56%
EY 8.03 5.89 7.19 5.98 5.06 6.11 4.96 37.99%
DY 3.55 3.18 4.30 4.87 4.57 5.14 3.99 -7.51%
P/NAPS 1.06 0.00 0.90 0.88 0.98 0.89 1.06 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 25/05/10 24/02/10 24/11/09 19/08/09 28/05/09 19/02/09 -
Price 1.18 1.06 0.85 0.84 0.80 0.88 0.81 -
P/RPS 0.12 0.12 0.11 0.11 0.10 0.11 0.11 5.98%
P/EPS 14.27 15.51 13.74 16.92 17.57 18.01 17.02 -11.11%
EY 7.01 6.45 7.28 5.91 5.69 5.55 5.88 12.46%
DY 3.10 3.48 4.35 4.81 5.15 4.68 4.73 -24.60%
P/NAPS 1.22 0.00 0.89 0.89 0.87 0.97 0.90 22.55%

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