[BPURI] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- -14.42%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 676,542 612,552 491,571 464,768 409,188 431,564 458,247 6.70%
PBT 8,034 8,484 6,409 4,917 5,451 10,284 11,562 -5.88%
Tax -2,869 -452 -1,228 -1,662 -714 -6,176 -5,230 -9.51%
NP 5,165 8,032 5,181 3,255 4,737 4,108 6,332 -3.33%
-
NP to SH 4,283 7,033 5,122 4,054 4,737 4,108 6,332 -6.30%
-
Tax Rate 35.71% 5.33% 19.16% 33.80% 13.10% 60.05% 45.23% -
Total Cost 671,377 604,520 486,390 461,513 404,451 427,456 451,915 6.81%
-
Net Worth 74,736 72,903 68,023 65,388 74,724 57,346 15,099 30.51%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,313 4,901 4,049 4,041 - - - -
Div Payout % 77.36% 69.69% 79.05% 99.70% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 74,736 72,903 68,023 65,388 74,724 57,346 15,099 30.51%
NOSH 82,838 81,684 80,980 80,836 80,478 79,791 40,000 12.88%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.76% 1.31% 1.05% 0.70% 1.16% 0.95% 1.38% -
ROE 5.73% 9.65% 7.53% 6.20% 6.34% 7.16% 41.93% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 816.70 749.90 607.03 574.95 508.44 540.86 1,145.62 -5.47%
EPS 5.17 8.61 6.33 5.01 5.89 7.62 15.83 -17.00%
DPS 4.00 6.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 0.9022 0.8925 0.84 0.8089 0.9285 0.7187 0.3775 15.61%
Adjusted Per Share Value based on latest NOSH - 78,333
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 83.94 76.00 60.99 57.67 50.77 53.55 56.86 6.70%
EPS 0.53 0.87 0.64 0.50 0.59 0.51 0.79 -6.43%
DPS 0.41 0.61 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.0927 0.0905 0.0844 0.0811 0.0927 0.0712 0.0187 30.54%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.96 0.90 0.71 0.73 1.06 1.05 0.95 -
P/RPS 0.12 0.12 0.12 0.13 0.21 0.19 0.08 6.98%
P/EPS 18.57 10.45 11.23 14.56 18.01 20.39 6.00 20.69%
EY 5.39 9.57 8.91 6.87 5.55 4.90 16.66 -17.13%
DY 4.17 6.67 7.04 6.85 0.00 0.00 0.00 -
P/NAPS 1.06 1.01 0.85 0.90 1.14 1.46 2.52 -13.42%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 26/02/08 27/02/07 13/03/06 28/02/05 02/04/04 28/02/03 -
Price 0.81 0.84 0.72 0.73 1.05 1.47 1.01 -
P/RPS 0.10 0.11 0.12 0.13 0.21 0.27 0.09 1.76%
P/EPS 15.67 9.76 11.38 14.56 17.84 28.55 6.38 16.14%
EY 6.38 10.25 8.78 6.87 5.61 3.50 15.67 -13.89%
DY 4.94 7.14 6.94 6.85 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 0.86 0.90 1.13 2.05 2.68 -16.61%

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