[BPURI] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.21%
YoY- -15.35%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,207,528 1,157,220 1,193,684 539,808 602,380 418,984 399,368 20.23%
PBT 15,268 11,840 10,408 6,508 7,108 7,208 6,472 15.36%
Tax -6,096 -1,672 -2,536 -1,124 -568 -1,116 -2,472 16.21%
NP 9,172 10,168 7,872 5,384 6,540 6,092 4,000 14.81%
-
NP to SH 8,364 8,408 6,828 4,060 4,796 5,432 4,260 11.88%
-
Tax Rate 39.93% 14.12% 24.37% 17.27% 7.99% 15.48% 38.20% -
Total Cost 1,198,356 1,147,052 1,185,812 534,424 595,840 412,892 395,368 20.27%
-
Net Worth 132,611 110,813 99,526 75,797 74,726 69,266 66,054 12.30%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 132,611 110,813 99,526 75,797 74,726 69,266 66,054 12.30%
NOSH 123,727 107,794 104,085 83,884 82,689 80,833 80,681 7.37%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.76% 0.88% 0.66% 1.00% 1.09% 1.45% 1.00% -
ROE 6.31% 7.59% 6.86% 5.36% 6.42% 7.84% 6.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 975.96 1,073.54 1,146.83 643.51 728.48 518.33 494.99 11.96%
EPS 6.76 7.80 6.56 4.84 5.80 6.72 5.28 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0718 1.028 0.9562 0.9036 0.9037 0.8569 0.8187 4.58%
Adjusted Per Share Value based on latest NOSH - 83,884
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 178.94 171.48 176.88 79.99 89.26 62.09 59.18 20.23%
EPS 1.24 1.25 1.01 0.60 0.71 0.80 0.63 11.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1965 0.1642 0.1475 0.1123 0.1107 0.1026 0.0979 12.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.90 1.30 1.16 0.80 0.69 0.75 0.74 -
P/RPS 0.09 0.12 0.10 0.12 0.09 0.14 0.15 -8.15%
P/EPS 13.31 16.67 17.68 16.53 11.90 11.16 14.02 -0.86%
EY 7.51 6.00 5.66 6.05 8.41 8.96 7.14 0.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.26 1.21 0.89 0.76 0.88 0.90 -1.14%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 23/05/11 25/05/10 28/05/09 28/05/08 28/05/07 29/05/06 -
Price 0.87 1.22 1.06 0.88 0.90 0.80 0.67 -
P/RPS 0.09 0.11 0.09 0.14 0.12 0.15 0.14 -7.09%
P/EPS 12.87 15.64 16.16 18.18 15.52 11.90 12.69 0.23%
EY 7.77 6.39 6.19 5.50 6.44 8.40 7.88 -0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 1.11 0.97 1.00 0.93 0.82 -0.20%

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