[BPURI] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.37%
YoY- 39.69%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 294,764 208,162 200,252 151,770 143,231 117,623 97,509 20.23%
PBT 4,247 2,807 2,467 2,545 1,926 1,359 422 46.91%
Tax -935 -676 -1,176 -249 -274 -231 1,206 -
NP 3,312 2,131 1,291 2,296 1,652 1,128 1,628 12.55%
-
NP to SH 3,285 1,808 1,247 2,013 1,441 1,560 1,628 12.40%
-
Tax Rate 22.02% 24.08% 47.67% 9.78% 14.23% 17.00% -285.78% -
Total Cost 291,452 206,031 198,961 149,474 141,579 116,495 95,881 20.34%
-
Net Worth 105,288 82,921 74,696 72,525 66,553 65,439 61,396 9.40%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,105 1,763 - 1,643 - - - -
Div Payout % 64.10% 97.56% - 81.63% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 105,288 82,921 74,696 72,525 66,553 65,439 61,396 9.40%
NOSH 105,288 88,195 82,582 82,163 80,955 80,829 80,594 4.55%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.12% 1.02% 0.64% 1.51% 1.15% 0.96% 1.67% -
ROE 3.12% 2.18% 1.67% 2.78% 2.17% 2.38% 2.65% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 279.96 236.02 242.49 184.72 176.93 145.52 120.99 14.99%
EPS 3.12 2.05 1.51 2.45 1.78 1.93 2.02 7.51%
DPS 2.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 0.9402 0.9045 0.8827 0.8221 0.8096 0.7618 4.63%
Adjusted Per Share Value based on latest NOSH - 82,163
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 36.57 25.83 24.85 18.83 17.77 14.59 12.10 20.23%
EPS 0.41 0.22 0.15 0.25 0.18 0.19 0.20 12.70%
DPS 0.26 0.22 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.1306 0.1029 0.0927 0.09 0.0826 0.0812 0.0762 9.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.26 0.83 0.94 0.95 0.65 0.82 1.18 -
P/RPS 0.45 0.35 0.39 0.51 0.37 0.56 0.98 -12.16%
P/EPS 40.38 40.49 62.25 38.78 36.52 42.49 58.42 -5.96%
EY 2.48 2.47 1.61 2.58 2.74 2.35 1.71 6.38%
DY 1.59 2.41 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 1.26 0.88 1.04 1.08 0.79 1.01 1.55 -3.39%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 24/11/09 25/11/08 27/11/07 24/11/06 29/11/05 30/11/04 -
Price 1.30 0.84 0.80 0.91 0.71 0.77 1.11 -
P/RPS 0.46 0.36 0.33 0.49 0.40 0.53 0.92 -10.90%
P/EPS 41.67 40.98 52.98 37.14 39.89 39.90 54.95 -4.50%
EY 2.40 2.44 1.89 2.69 2.51 2.51 1.82 4.71%
DY 1.54 2.38 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 1.30 0.89 0.88 1.03 0.86 0.95 1.46 -1.91%

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