[BPURI] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.67%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 780,144 676,542 612,552 491,571 464,768 409,188 431,564 10.36%
PBT 11,412 8,034 8,484 6,409 4,917 5,451 10,284 1.74%
Tax -3,987 -2,869 -452 -1,228 -1,662 -714 -6,176 -7.02%
NP 7,425 5,165 8,032 5,181 3,255 4,737 4,108 10.35%
-
NP to SH 6,394 4,283 7,033 5,122 4,054 4,737 4,108 7.64%
-
Tax Rate 34.94% 35.71% 5.33% 19.16% 33.80% 13.10% 60.05% -
Total Cost 772,719 671,377 604,520 486,390 461,513 404,451 427,456 10.36%
-
Net Worth 86,436 74,736 72,903 68,023 65,388 74,724 57,346 7.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,602 3,313 4,901 4,049 4,041 - - -
Div Payout % 56.34% 77.36% 69.69% 79.05% 99.70% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 86,436 74,736 72,903 68,023 65,388 74,724 57,346 7.07%
NOSH 90,056 82,838 81,684 80,980 80,836 80,478 79,791 2.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.95% 0.76% 1.31% 1.05% 0.70% 1.16% 0.95% -
ROE 7.40% 5.73% 9.65% 7.53% 6.20% 6.34% 7.16% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 866.28 816.70 749.90 607.03 574.95 508.44 540.86 8.15%
EPS 7.10 5.17 8.61 6.33 5.01 5.89 7.62 -1.17%
DPS 4.00 4.00 6.00 5.00 5.00 0.00 0.00 -
NAPS 0.9598 0.9022 0.8925 0.84 0.8089 0.9285 0.7187 4.93%
Adjusted Per Share Value based on latest NOSH - 80,900
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 96.80 83.94 76.00 60.99 57.67 50.77 53.55 10.36%
EPS 0.79 0.53 0.87 0.64 0.50 0.59 0.51 7.55%
DPS 0.45 0.41 0.61 0.50 0.50 0.00 0.00 -
NAPS 0.1072 0.0927 0.0905 0.0844 0.0811 0.0927 0.0712 7.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.86 0.96 0.90 0.71 0.73 1.06 1.05 -
P/RPS 0.10 0.12 0.12 0.12 0.13 0.21 0.19 -10.13%
P/EPS 12.11 18.57 10.45 11.23 14.56 18.01 20.39 -8.30%
EY 8.26 5.39 9.57 8.91 6.87 5.55 4.90 9.08%
DY 4.65 4.17 6.67 7.04 6.85 0.00 0.00 -
P/NAPS 0.90 1.06 1.01 0.85 0.90 1.14 1.46 -7.73%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 26/02/08 27/02/07 13/03/06 28/02/05 02/04/04 -
Price 0.85 0.81 0.84 0.72 0.73 1.05 1.47 -
P/RPS 0.10 0.10 0.11 0.12 0.13 0.21 0.27 -15.24%
P/EPS 11.97 15.67 9.76 11.38 14.56 17.84 28.55 -13.47%
EY 8.35 6.38 10.25 8.78 6.87 5.61 3.50 15.57%
DY 4.71 4.94 7.14 6.94 6.85 0.00 0.00 -
P/NAPS 0.89 0.90 0.94 0.86 0.90 1.13 2.05 -12.97%

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