[BPURI] YoY Cumulative 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- 154.48%
YoY- -15.26%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 586,155 590,610 566,135 321,259 329,936 265,661 223,386 17.42%
PBT 7,495 7,397 6,978 4,093 4,827 4,059 3,173 15.38%
Tax -2,562 -734 -1,456 -769 -1,050 -403 -965 17.65%
NP 4,933 6,663 5,522 3,324 3,777 3,656 2,208 14.32%
-
NP to SH 4,225 5,951 4,846 2,583 3,048 3,003 2,229 11.23%
-
Tax Rate 34.18% 9.92% 20.87% 18.79% 21.75% 9.93% 30.41% -
Total Cost 581,222 583,947 560,613 317,935 326,159 262,005 221,178 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 - - - - - - 1,621 -
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 3.13% 5.19% 4.79% 3.35% 3.99% 4.32% 3.30% -
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 473.09 547.84 542.07 383.07 399.43 327.32 275.60 9.41%
EPS 3.41 5.52 4.64 3.08 3.69 3.70 2.75 3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
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 86.86 87.52 83.89 47.61 48.89 39.37 33.10 17.42%
EPS 0.63 0.88 0.72 0.38 0.45 0.44 0.33 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.2001 0.1699 0.1499 0.1144 0.1131 0.1029 0.1001 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 0.18 0.22 0.19 0.23 0.24 0.37 0.25 -5.32%
P/EPS 25.51 21.74 22.20 29.22 26.02 32.43 24.73 0.51%
EY 3.92 4.60 4.50 3.42 3.84 3.08 4.04 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
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 0.18 0.20 0.22 0.21 0.24 0.30 0.25 -5.32%
P/EPS 24.34 20.29 25.43 25.97 25.75 26.76 25.09 -0.50%
EY 4.11 4.93 3.93 3.85 3.88 3.74 3.99 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.90 -
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