[BPURI] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.53%
YoY- 37.06%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 720,626 672,144 653,718 607,869 542,385 533,846 496,475 28.10%
PBT 9,218 9,296 8,503 8,528 7,914 7,295 6,593 24.95%
Tax -2,126 -1,199 -415 -552 -641 -666 -889 78.54%
NP 7,092 8,097 8,088 7,976 7,273 6,629 5,704 15.58%
-
NP to SH 6,299 7,065 6,861 7,020 6,468 5,896 5,415 10.57%
-
Tax Rate 23.06% 12.90% 4.88% 6.47% 8.10% 9.13% 13.48% -
Total Cost 713,534 664,047 645,630 599,893 535,112 527,217 490,771 28.25%
-
Net Worth 74,696 76,304 74,726 73,777 72,525 69,349 69,266 5.14%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,958 3,306 3,306 3,306 2,427 2,427 4,043 14.52%
Div Payout % 78.71% 46.80% 48.19% 47.10% 37.52% 41.16% 74.68% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 74,696 76,304 74,726 73,777 72,525 69,349 69,266 5.14%
NOSH 82,582 82,544 82,689 82,663 82,163 81,034 80,833 1.43%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.98% 1.20% 1.24% 1.31% 1.34% 1.24% 1.15% -
ROE 8.43% 9.26% 9.18% 9.52% 8.92% 8.50% 7.82% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 872.61 814.28 790.57 735.35 660.13 658.79 614.20 26.29%
EPS 7.63 8.56 8.30 8.49 7.87 7.28 6.70 9.02%
DPS 6.00 4.00 4.00 4.00 3.00 3.00 5.00 12.88%
NAPS 0.9045 0.9244 0.9037 0.8925 0.8827 0.8558 0.8569 3.65%
Adjusted Per Share Value based on latest NOSH - 82,663
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 89.41 83.40 81.11 75.42 67.30 66.24 61.60 28.10%
EPS 0.78 0.88 0.85 0.87 0.80 0.73 0.67 10.63%
DPS 0.62 0.41 0.41 0.41 0.30 0.30 0.50 15.37%
NAPS 0.0927 0.0947 0.0927 0.0915 0.09 0.086 0.0859 5.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.94 0.96 0.69 0.90 0.95 1.20 0.75 -
P/RPS 0.11 0.12 0.09 0.12 0.14 0.18 0.12 -5.62%
P/EPS 12.32 11.22 8.32 10.60 12.07 16.49 11.20 6.54%
EY 8.11 8.92 12.03 9.44 8.29 6.06 8.93 -6.20%
DY 6.38 4.17 5.80 4.44 3.16 2.50 6.67 -2.91%
P/NAPS 1.04 1.04 0.76 1.01 1.08 1.40 0.88 11.74%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 28/05/08 26/02/08 27/11/07 27/08/07 28/05/07 -
Price 0.80 0.95 0.90 0.84 0.91 0.99 0.80 -
P/RPS 0.09 0.12 0.11 0.11 0.14 0.15 0.13 -21.68%
P/EPS 10.49 11.10 10.85 9.89 11.56 13.61 11.94 -8.24%
EY 9.53 9.01 9.22 10.11 8.65 7.35 8.37 9.01%
DY 7.50 4.21 4.44 4.76 3.30 3.03 6.25 12.88%
P/NAPS 0.88 1.03 1.00 0.94 1.03 1.16 0.93 -3.60%

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