[BPURI] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 8.61%
YoY- 76.13%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 672,144 533,846 491,809 417,295 413,748 451,326 467,820 6.22%
PBT 9,296 7,295 3,554 7,062 7,255 12,768 10,708 -2.32%
Tax -1,199 -666 -996 -1,210 -4,067 -7,607 -3,857 -17.67%
NP 8,097 6,629 2,558 5,852 3,188 5,161 6,851 2.82%
-
NP to SH 7,065 5,896 3,735 5,615 3,188 5,161 6,851 0.51%
-
Tax Rate 12.90% 9.13% 28.02% 17.13% 56.06% 59.58% 36.02% -
Total Cost 664,047 527,217 489,251 411,443 410,560 446,165 460,969 6.26%
-
Net Worth 76,304 69,349 67,342 65,763 59,513 17,726 12,527 35.10%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,306 2,427 3,183 2,429 - - - -
Div Payout % 46.80% 41.16% 85.23% 43.28% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 76,304 69,349 67,342 65,763 59,513 17,726 12,527 35.10%
NOSH 82,544 81,034 80,833 80,999 80,283 39,933 40,000 12.82%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.20% 1.24% 0.52% 1.40% 0.77% 1.14% 1.46% -
ROE 9.26% 8.50% 5.55% 8.54% 5.36% 29.11% 54.69% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 814.28 658.79 608.42 515.18 515.36 1,130.21 1,169.55 -5.85%
EPS 8.56 7.28 4.62 6.93 3.97 12.92 17.13 -10.90%
DPS 4.00 3.00 3.94 3.00 0.00 0.00 0.00 -
NAPS 0.9244 0.8558 0.8331 0.8119 0.7413 0.4439 0.3132 19.74%
Adjusted Per Share Value based on latest NOSH - 80,999
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 83.40 66.24 61.02 51.78 51.34 56.00 58.04 6.22%
EPS 0.88 0.73 0.46 0.70 0.40 0.64 0.85 0.57%
DPS 0.41 0.30 0.39 0.30 0.00 0.00 0.00 -
NAPS 0.0947 0.086 0.0836 0.0816 0.0738 0.022 0.0155 35.17%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.96 1.20 0.68 0.97 1.23 1.19 1.72 -
P/RPS 0.12 0.18 0.11 0.19 0.24 0.11 0.15 -3.64%
P/EPS 11.22 16.49 14.72 13.99 30.97 9.21 10.04 1.86%
EY 8.92 6.06 6.80 7.15 3.23 10.86 9.96 -1.81%
DY 4.17 2.50 5.79 3.09 0.00 0.00 0.00 -
P/NAPS 1.04 1.40 0.82 1.19 1.66 2.68 5.49 -24.19%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 27/08/07 28/08/06 29/08/05 19/08/04 29/08/03 28/08/02 -
Price 0.95 0.99 0.69 0.90 1.23 1.26 1.58 -
P/RPS 0.12 0.15 0.11 0.17 0.24 0.11 0.14 -2.53%
P/EPS 11.10 13.61 14.93 12.98 30.97 9.75 9.22 3.13%
EY 9.01 7.35 6.70 7.70 3.23 10.26 10.84 -3.03%
DY 4.21 3.03 5.71 3.33 0.00 0.00 0.00 -
P/NAPS 1.03 1.16 0.83 1.11 1.66 2.84 5.04 -23.23%

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