[BPURI] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.61%
YoY- 49.89%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,119,523 1,032,921 951,514 788,045 675,775 667,865 660,899 42.05%
PBT 15,823 14,383 12,473 11,498 7,640 7,300 7,884 59.04%
Tax -5,027 -4,768 -4,434 -4,081 -2,088 -2,588 -3,008 40.78%
NP 10,796 9,615 8,039 7,417 5,552 4,712 4,876 69.79%
-
NP to SH 10,160 8,683 7,112 6,420 4,379 3,818 4,099 83.05%
-
Tax Rate 31.77% 33.15% 35.55% 35.49% 27.33% 35.45% 38.15% -
Total Cost 1,108,727 1,023,306 943,475 780,628 670,223 663,153 656,023 41.83%
-
Net Worth 105,288 101,697 0 99,610 82,921 77,200 75,797 24.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,181 3,839 3,839 3,839 3,563 3,451 3,451 13.63%
Div Payout % 41.16% 44.22% 53.99% 59.81% 81.39% 90.40% 84.21% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 105,288 101,697 0 99,610 82,921 77,200 75,797 24.46%
NOSH 105,288 104,983 104,085 103,782 88,195 83,850 83,884 16.34%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.96% 0.93% 0.84% 0.94% 0.82% 0.71% 0.74% -
ROE 9.65% 8.54% 0.00% 6.45% 5.28% 4.95% 5.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,063.29 983.89 914.17 759.32 766.23 796.50 787.87 22.10%
EPS 9.65 8.27 6.83 6.19 4.97 4.55 4.89 57.26%
DPS 4.00 3.66 3.69 3.70 4.04 4.12 4.11 -1.79%
NAPS 1.00 0.9687 0.00 0.9598 0.9402 0.9207 0.9036 6.98%
Adjusted Per Share Value based on latest NOSH - 103,782
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 165.89 153.06 141.00 116.78 100.14 98.97 97.93 42.05%
EPS 1.51 1.29 1.05 0.95 0.65 0.57 0.61 82.89%
DPS 0.62 0.57 0.57 0.57 0.53 0.51 0.51 13.89%
NAPS 0.156 0.1507 0.00 0.1476 0.1229 0.1144 0.1123 24.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.03 1.16 0.86 0.83 0.90 0.80 -
P/RPS 0.12 0.10 0.13 0.11 0.11 0.11 0.10 12.91%
P/EPS 13.06 12.45 16.98 13.90 16.72 19.77 16.37 -13.96%
EY 7.66 8.03 5.89 7.19 5.98 5.06 6.11 16.25%
DY 3.17 3.55 3.18 4.30 4.87 4.57 5.14 -27.52%
P/NAPS 1.26 1.06 0.00 0.90 0.88 0.98 0.89 26.05%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 23/08/10 25/05/10 24/02/10 24/11/09 19/08/09 28/05/09 -
Price 1.30 1.18 1.06 0.85 0.84 0.80 0.88 -
P/RPS 0.12 0.12 0.12 0.11 0.11 0.10 0.11 5.96%
P/EPS 13.47 14.27 15.51 13.74 16.92 17.57 18.01 -17.59%
EY 7.42 7.01 6.45 7.28 5.91 5.69 5.55 21.33%
DY 3.08 3.10 3.48 4.35 4.81 5.15 4.68 -24.32%
P/NAPS 1.30 1.22 0.00 0.89 0.89 0.87 0.97 21.53%

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