[BPURI] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 40.91%
YoY- -14.37%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 888,340 860,899 529,421 530,188 417,431 366,617 313,968 18.91%
PBT 13,237 11,225 6,900 7,294 6,604 5,099 5,895 14.42%
Tax -4,926 -2,391 -1,445 -2,226 -652 -1,239 -1,862 17.59%
NP 8,311 8,834 5,455 5,068 5,952 3,860 4,033 12.80%
-
NP to SH 7,574 8,131 4,391 4,295 5,016 3,670 4,108 10.72%
-
Tax Rate 37.21% 21.30% 20.94% 30.52% 9.87% 24.30% 31.59% -
Total Cost 880,029 852,065 523,966 525,120 411,479 362,757 309,935 18.98%
-
Net Worth 116,378 104,780 80,163 74,852 71,877 66,456 65,469 10.05%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 2,095 1,705 - 1,628 - - -
Div Payout % - 25.77% 38.83% - 32.47% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 116,378 104,780 80,163 74,852 71,877 66,456 65,469 10.05%
NOSH 108,978 104,780 85,262 82,755 81,428 80,837 80,866 5.09%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.94% 1.03% 1.03% 0.96% 1.43% 1.05% 1.28% -
ROE 6.51% 7.76% 5.48% 5.74% 6.98% 5.52% 6.27% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 815.15 821.62 620.93 640.67 512.63 453.53 388.26 13.15%
EPS 6.95 7.76 5.15 5.19 6.16 4.54 5.08 5.36%
DPS 0.00 2.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 1.0679 1.00 0.9402 0.9045 0.8827 0.8221 0.8096 4.72%
Adjusted Per Share Value based on latest NOSH - 82,582
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 110.22 106.81 65.69 65.78 51.79 45.49 38.96 18.91%
EPS 0.94 1.01 0.54 0.53 0.62 0.46 0.51 10.72%
DPS 0.00 0.26 0.21 0.00 0.20 0.00 0.00 -
NAPS 0.1444 0.13 0.0995 0.0929 0.0892 0.0825 0.0812 10.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.96 1.26 0.83 0.94 0.95 0.65 0.82 -
P/RPS 0.12 0.15 0.13 0.15 0.19 0.14 0.21 -8.90%
P/EPS 13.81 16.24 16.12 18.11 15.42 14.32 16.14 -2.56%
EY 7.24 6.16 6.20 5.52 6.48 6.98 6.20 2.61%
DY 0.00 1.59 2.41 0.00 2.11 0.00 0.00 -
P/NAPS 0.90 1.26 0.88 1.04 1.08 0.79 1.01 -1.90%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 18/11/10 24/11/09 25/11/08 27/11/07 24/11/06 29/11/05 -
Price 0.87 1.30 0.84 0.80 0.91 0.71 0.77 -
P/RPS 0.11 0.16 0.14 0.12 0.18 0.16 0.20 -9.47%
P/EPS 12.52 16.75 16.31 15.41 14.77 15.64 15.16 -3.13%
EY 7.99 5.97 6.13 6.49 6.77 6.39 6.60 3.23%
DY 0.00 1.54 2.38 0.00 2.20 0.00 0.00 -
P/NAPS 0.81 1.30 0.89 0.88 1.03 0.86 0.95 -2.62%

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