[BPURI] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.79%
YoY- 16791.67%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 326,858 289,723 369,747 250,723 146,354 195,121 124,954 17.36%
PBT 6,831 12,612 2,911 4,512 740 1,880 1,310 31.65%
Tax -6,769 -14,165 -382 -2,542 -643 200 11 -
NP 62 -1,553 2,529 1,970 97 2,080 1,321 -39.91%
-
NP to SH 753 -1,577 2,472 2,003 -12 2,017 1,452 -10.35%
-
Tax Rate 99.09% 112.31% 13.12% 56.34% 86.89% -10.64% -0.84% -
Total Cost 326,796 291,276 367,218 248,753 146,257 193,041 123,633 17.56%
-
Net Worth 124,905 123,780 106,321 99,610 81,198 73,777 67,955 10.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,498 2,336 2,126 2,075 1,800 3,306 2,427 0.48%
Div Payout % 331.75% 0.00% 86.02% 103.63% 0.00% 163.93% 167.15% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 124,905 123,780 106,321 99,610 81,198 73,777 67,955 10.66%
NOSH 124,905 116,818 106,321 103,782 90,000 82,663 80,900 7.50%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.02% -0.54% 0.68% 0.79% 0.07% 1.07% 1.06% -
ROE 0.60% -1.27% 2.33% 2.01% -0.01% 2.73% 2.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 261.68 248.01 347.76 241.59 162.62 236.04 154.45 9.17%
EPS 0.61 -1.42 2.30 1.93 -0.01 2.44 1.79 -16.41%
DPS 2.00 2.00 2.00 2.00 2.00 4.00 3.00 -6.52%
NAPS 1.00 1.0596 1.00 0.9598 0.9022 0.8925 0.84 2.94%
Adjusted Per Share Value based on latest NOSH - 103,782
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 40.55 35.95 45.88 31.11 18.16 24.21 15.50 17.36%
EPS 0.09 -0.20 0.31 0.25 0.00 0.25 0.18 -10.90%
DPS 0.31 0.29 0.26 0.26 0.22 0.41 0.30 0.54%
NAPS 0.155 0.1536 0.1319 0.1236 0.1007 0.0915 0.0843 10.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.81 0.88 1.40 0.86 0.96 0.90 0.71 -
P/RPS 0.31 0.35 0.40 0.36 0.59 0.38 0.46 -6.36%
P/EPS 134.36 -65.19 60.21 44.56 -7,200.00 36.89 39.56 22.58%
EY 0.74 -1.53 1.66 2.24 -0.01 2.71 2.53 -18.51%
DY 2.47 2.27 1.43 2.33 2.08 4.44 4.23 -8.56%
P/NAPS 0.81 0.83 1.40 0.90 1.06 1.01 0.85 -0.79%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 24/02/10 19/02/09 26/02/08 27/02/07 -
Price 0.59 0.94 1.31 0.85 0.81 0.84 0.72 -
P/RPS 0.23 0.38 0.38 0.35 0.50 0.36 0.47 -11.21%
P/EPS 97.87 -69.63 56.34 44.04 -6,075.00 34.43 40.12 16.00%
EY 1.02 -1.44 1.77 2.27 -0.02 2.90 2.49 -13.80%
DY 3.39 2.13 1.53 2.35 2.47 4.76 4.17 -3.38%
P/NAPS 0.59 0.89 1.31 0.89 0.90 0.94 0.86 -6.08%

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