[BPURI] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.78%
YoY- 73.51%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,230,646 1,119,523 1,032,921 951,514 788,045 675,775 667,865 50.13%
PBT 14,136 15,823 14,383 12,473 11,498 7,640 7,300 55.17%
Tax -2,773 -5,027 -4,768 -4,434 -4,081 -2,088 -2,588 4.69%
NP 11,363 10,796 9,615 8,039 7,417 5,552 4,712 79.54%
-
NP to SH 10,603 10,160 8,683 7,112 6,420 4,379 3,818 97.20%
-
Tax Rate 19.62% 31.77% 33.15% 35.55% 35.49% 27.33% 35.45% -
Total Cost 1,219,283 1,108,727 1,023,306 943,475 780,628 670,223 663,153 49.91%
-
Net Worth 106,321 105,288 101,697 0 99,610 82,921 77,200 23.71%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,232 4,181 3,839 3,839 3,839 3,563 3,451 14.52%
Div Payout % 39.92% 41.16% 44.22% 53.99% 59.81% 81.39% 90.40% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 106,321 105,288 101,697 0 99,610 82,921 77,200 23.71%
NOSH 106,321 105,288 104,983 104,085 103,782 88,195 83,850 17.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.92% 0.96% 0.93% 0.84% 0.94% 0.82% 0.71% -
ROE 9.97% 9.65% 8.54% 0.00% 6.45% 5.28% 4.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,157.48 1,063.29 983.89 914.17 759.32 766.23 796.50 28.21%
EPS 9.97 9.65 8.27 6.83 6.19 4.97 4.55 68.46%
DPS 3.98 4.00 3.66 3.69 3.70 4.04 4.12 -2.27%
NAPS 1.00 1.00 0.9687 0.00 0.9598 0.9402 0.9207 5.64%
Adjusted Per Share Value based on latest NOSH - 104,085
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 152.69 138.90 128.16 118.06 97.78 83.85 82.86 50.13%
EPS 1.32 1.26 1.08 0.88 0.80 0.54 0.47 98.68%
DPS 0.53 0.52 0.48 0.48 0.48 0.44 0.43 14.91%
NAPS 0.1319 0.1306 0.1262 0.00 0.1236 0.1029 0.0958 23.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.40 1.26 1.03 1.16 0.86 0.83 0.90 -
P/RPS 0.12 0.12 0.10 0.13 0.11 0.11 0.11 5.95%
P/EPS 14.04 13.06 12.45 16.98 13.90 16.72 19.77 -20.35%
EY 7.12 7.66 8.03 5.89 7.19 5.98 5.06 25.49%
DY 2.84 3.17 3.55 3.18 4.30 4.87 4.57 -27.11%
P/NAPS 1.40 1.26 1.06 0.00 0.90 0.88 0.98 26.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 18/11/10 23/08/10 25/05/10 24/02/10 24/11/09 19/08/09 -
Price 1.31 1.30 1.18 1.06 0.85 0.84 0.80 -
P/RPS 0.11 0.12 0.12 0.12 0.11 0.11 0.10 6.54%
P/EPS 13.14 13.47 14.27 15.51 13.74 16.92 17.57 -17.56%
EY 7.61 7.42 7.01 6.45 7.28 5.91 5.69 21.32%
DY 3.04 3.08 3.10 3.48 4.35 4.81 5.15 -29.56%
P/NAPS 1.31 1.30 1.22 0.00 0.89 0.89 0.87 31.27%

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