[BPURI] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.24%
YoY- -15.26%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,172,310 1,181,220 1,132,270 642,518 659,872 531,322 446,772 17.42%
PBT 14,990 14,794 13,956 8,186 9,654 8,118 6,346 15.38%
Tax -5,124 -1,468 -2,912 -1,538 -2,100 -806 -1,930 17.65%
NP 9,866 13,326 11,044 6,648 7,554 7,312 4,416 14.32%
-
NP to SH 8,450 11,902 9,692 5,166 6,096 6,006 4,458 11.23%
-
Tax Rate 34.18% 9.92% 20.87% 18.79% 21.75% 9.93% 30.41% -
Total Cost 1,162,444 1,167,894 1,121,226 635,870 652,318 524,010 442,356 17.45%
-
Net Worth 135,038 114,675 101,170 77,213 76,356 69,458 67,526 12.23%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 3,242 -
Div Payout % - - - - - - 72.73% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 135,038 114,675 101,170 77,213 76,356 69,458 67,526 12.23%
NOSH 123,900 107,807 104,439 83,863 82,601 81,162 81,054 7.32%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.84% 1.13% 0.98% 1.03% 1.14% 1.38% 0.99% -
ROE 6.26% 10.38% 9.58% 6.69% 7.98% 8.65% 6.60% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 946.17 1,095.67 1,084.14 766.15 798.86 654.64 551.20 9.41%
EPS 6.82 11.04 9.28 6.16 7.38 7.40 5.50 3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.0899 1.0637 0.9687 0.9207 0.9244 0.8558 0.8331 4.57%
Adjusted Per Share Value based on latest NOSH - 83,850
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 145.45 146.56 140.48 79.72 81.87 65.92 55.43 17.42%
EPS 1.05 1.48 1.20 0.64 0.76 0.75 0.55 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.1675 0.1423 0.1255 0.0958 0.0947 0.0862 0.0838 12.22%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.87 1.20 1.03 0.90 0.96 1.20 0.68 -
P/RPS 0.09 0.11 0.10 0.12 0.12 0.18 0.12 -4.67%
P/EPS 12.76 10.87 11.10 14.61 13.01 16.22 12.36 0.53%
EY 7.84 9.20 9.01 6.84 7.69 6.17 8.09 -0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.80 1.13 1.06 0.98 1.04 1.40 0.82 -0.41%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 22/08/11 23/08/10 19/08/09 26/08/08 27/08/07 28/08/06 -
Price 0.83 1.12 1.18 0.80 0.95 0.99 0.69 -
P/RPS 0.09 0.10 0.11 0.10 0.12 0.15 0.13 -5.93%
P/EPS 12.17 10.14 12.72 12.99 12.87 13.38 12.55 -0.51%
EY 8.22 9.86 7.86 7.70 7.77 7.47 7.97 0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.80 -
P/NAPS 0.76 1.05 1.22 0.87 1.03 1.16 0.83 -1.45%

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