[BPURI] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -4.61%
YoY- -25.2%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 491,571 517,417 491,809 475,672 464,768 437,409 417,295 11.50%
PBT 6,409 4,121 3,554 4,389 4,917 7,999 7,062 -6.24%
Tax -1,228 -1,039 -996 -1,506 -1,782 -2,647 -1,210 0.98%
NP 5,181 3,082 2,558 2,883 3,135 5,352 5,852 -7.77%
-
NP to SH 5,122 3,616 3,735 3,867 4,054 5,547 5,615 -5.92%
-
Tax Rate 19.16% 25.21% 28.02% 34.31% 36.24% 33.09% 17.13% -
Total Cost 486,390 514,335 489,251 472,789 461,633 432,057 411,443 11.76%
-
Net Worth 67,955 66,553 67,342 66,054 63,363 65,439 65,763 2.20%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,043 3,183 3,183 3,996 3,996 2,429 2,429 40.31%
Div Payout % 78.95% 88.03% 85.23% 103.35% 98.59% 43.81% 43.28% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 67,955 66,553 67,342 66,054 63,363 65,439 65,763 2.20%
NOSH 80,900 80,955 80,833 80,681 78,333 80,829 80,999 -0.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.05% 0.60% 0.52% 0.61% 0.67% 1.22% 1.40% -
ROE 7.54% 5.43% 5.55% 5.85% 6.40% 8.48% 8.54% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 607.63 639.14 608.42 589.57 593.32 541.15 515.18 11.59%
EPS 6.33 4.47 4.62 4.79 5.18 6.86 6.93 -5.84%
DPS 5.00 3.93 3.94 4.95 5.10 3.00 3.00 40.44%
NAPS 0.84 0.8221 0.8331 0.8187 0.8089 0.8096 0.8119 2.28%
Adjusted Per Share Value based on latest NOSH - 80,681
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 72.84 76.67 72.88 70.49 68.87 64.82 61.84 11.49%
EPS 0.76 0.54 0.55 0.57 0.60 0.82 0.83 -5.68%
DPS 0.60 0.47 0.47 0.59 0.59 0.36 0.36 40.44%
NAPS 0.1007 0.0986 0.0998 0.0979 0.0939 0.097 0.0975 2.17%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.71 0.65 0.68 0.74 0.73 0.82 0.97 -
P/RPS 0.12 0.10 0.11 0.13 0.12 0.15 0.19 -26.32%
P/EPS 11.21 14.55 14.72 15.44 14.11 11.95 13.99 -13.69%
EY 8.92 6.87 6.80 6.48 7.09 8.37 7.15 15.84%
DY 7.04 6.05 5.79 6.69 6.99 3.66 3.09 72.88%
P/NAPS 0.85 0.79 0.82 0.90 0.90 1.01 1.19 -20.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 28/08/06 29/05/06 13/03/06 29/11/05 29/08/05 -
Price 0.72 0.71 0.69 0.67 0.73 0.77 0.90 -
P/RPS 0.12 0.11 0.11 0.11 0.12 0.14 0.17 -20.67%
P/EPS 11.37 15.90 14.93 13.98 14.11 11.22 12.98 -8.42%
EY 8.79 6.29 6.70 7.15 7.09 8.91 7.70 9.20%
DY 6.94 5.54 5.71 7.39 6.99 3.90 3.33 62.94%
P/NAPS 0.86 0.86 0.83 0.82 0.90 0.95 1.11 -15.60%

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