[BPURI] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 40.21%
YoY- 37.31%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,230,646 780,144 676,542 612,552 491,571 464,768 409,188 20.13%
PBT 14,136 11,412 8,034 8,484 6,409 4,917 5,451 17.20%
Tax -2,773 -3,987 -2,869 -452 -1,228 -1,662 -714 25.36%
NP 11,363 7,425 5,165 8,032 5,181 3,255 4,737 15.69%
-
NP to SH 10,603 6,394 4,283 7,033 5,122 4,054 4,737 14.36%
-
Tax Rate 19.62% 34.94% 35.71% 5.33% 19.16% 33.80% 13.10% -
Total Cost 1,219,283 772,719 671,377 604,520 486,390 461,513 404,451 20.18%
-
Net Worth 107,675 86,436 74,736 72,903 68,023 65,388 74,724 6.27%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,203 3,602 3,313 4,901 4,049 4,041 - -
Div Payout % 39.65% 56.34% 77.36% 69.69% 79.05% 99.70% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 107,675 86,436 74,736 72,903 68,023 65,388 74,724 6.27%
NOSH 105,089 90,056 82,838 81,684 80,980 80,836 80,478 4.54%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.92% 0.95% 0.76% 1.31% 1.05% 0.70% 1.16% -
ROE 9.85% 7.40% 5.73% 9.65% 7.53% 6.20% 6.34% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,171.04 866.28 816.70 749.90 607.03 574.95 508.44 14.91%
EPS 10.09 7.10 5.17 8.61 6.33 5.01 5.89 9.38%
DPS 4.00 4.00 4.00 6.00 5.00 5.00 0.00 -
NAPS 1.0246 0.9598 0.9022 0.8925 0.84 0.8089 0.9285 1.65%
Adjusted Per Share Value based on latest NOSH - 82,663
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 182.36 115.60 100.25 90.77 72.84 68.87 60.63 20.13%
EPS 1.57 0.95 0.63 1.04 0.76 0.60 0.70 14.40%
DPS 0.62 0.53 0.49 0.73 0.60 0.60 0.00 -
NAPS 0.1596 0.1281 0.1107 0.108 0.1008 0.0969 0.1107 6.28%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.40 0.86 0.96 0.90 0.71 0.73 1.06 -
P/RPS 0.12 0.10 0.12 0.12 0.12 0.13 0.21 -8.90%
P/EPS 13.88 12.11 18.57 10.45 11.23 14.56 18.01 -4.24%
EY 7.21 8.26 5.39 9.57 8.91 6.87 5.55 4.45%
DY 2.86 4.65 4.17 6.67 7.04 6.85 0.00 -
P/NAPS 1.37 0.90 1.06 1.01 0.85 0.90 1.14 3.10%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 19/02/09 26/02/08 27/02/07 13/03/06 28/02/05 -
Price 1.31 0.85 0.81 0.84 0.72 0.73 1.05 -
P/RPS 0.11 0.10 0.10 0.11 0.12 0.13 0.21 -10.21%
P/EPS 12.98 11.97 15.67 9.76 11.38 14.56 17.84 -5.16%
EY 7.70 8.35 6.38 10.25 8.78 6.87 5.61 5.41%
DY 3.05 4.71 4.94 7.14 6.94 6.85 0.00 -
P/NAPS 1.28 0.89 0.90 0.94 0.86 0.90 1.13 2.09%

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