[BPURI] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[BPURI] BINA PURI HOLDINGS BHD

Announcement Date

27-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 8.88%

YoY- 57.86%

Quarter Report

Interim report 6-07.pdf

Latest QR

Upcoming QR

BPURI's Result

BPURI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	1,032,921	667,865	672,144	533,846	491,809	417,295	413,748	16.46%
YoY %	54.66%	-0.64%	25.91%	8.55%	17.86%	0.86%	-	-
Horiz. %	249.65%	161.42%	162.45%	129.03%	118.87%	100.86%	100.00%	-
PBT	14,383	7,300	9,296	7,295	3,554	7,062	7,255	12.07%
YoY %	97.03%	-21.47%	27.43%	105.26%	-49.67%	-2.66%	-	-
Horiz. %	198.25%	100.62%	128.13%	100.55%	48.99%	97.34%	100.00%	-
Tax	-4,768	-2,588	-1,199	-666	-996	-1,210	-4,067	2.68%
YoY %	-84.23%	-115.85%	-80.03%	33.13%	17.69%	70.25%	-	-
Horiz. %	117.24%	63.63%	29.48%	16.38%	24.49%	29.75%	100.00%	-
NP	9,615	4,712	8,097	6,629	2,558	5,852	3,188	20.19%
YoY %	104.05%	-41.81%	22.15%	159.15%	-56.29%	83.56%	-	-
Horiz. %	301.60%	147.80%	253.98%	207.94%	80.24%	183.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,683	3,818	7,065	5,896	3,735	5,615	3,188	18.16%
YoY %	127.42%	-45.96%	19.83%	57.86%	-33.48%	76.13%	-	-
Horiz. %	272.37%	119.76%	221.61%	184.94%	117.16%	176.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.15%	35.45%	12.90%	9.13%	28.02%	17.13%	56.06%	-
YoY %	-6.49%	174.81%	41.29%	-67.42%	63.57%	-69.44%	-	-
Horiz. %	59.13%	63.24%	23.01%	16.29%	49.98%	30.56%	100.00%	-
Total Cost	1,023,306	663,153	664,047	527,217	489,251	411,443	410,560	16.43%
YoY %	54.31%	-0.13%	25.95%	7.76%	18.91%	0.22%	-	-
Horiz. %	249.25%	161.52%	161.74%	128.41%	119.17%	100.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,697	77,200	76,304	69,349	67,342	65,763	59,513	9.33%
YoY %	31.73%	1.17%	10.03%	2.98%	2.40%	10.50%	-	-
Horiz. %	170.88%	129.72%	128.21%	116.53%	113.16%	110.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	3,839	3,451	3,306	2,427	3,183	2,429	-	-
YoY %	11.24%	4.39%	36.22%	-23.75%	31.04%	0.00%	-	-
Horiz. %	158.05%	142.07%	136.11%	99.92%	131.04%	100.00%	-	-
Div Payout %	44.22%	90.40%	46.80%	41.16%	85.23%	43.28%	-	-
YoY %	-51.08%	93.16%	13.70%	-51.71%	96.93%	0.00%	-	-
Horiz. %	102.17%	208.87%	108.13%	95.10%	196.93%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	101,697	77,200	76,304	69,349	67,342	65,763	59,513	9.33%
YoY %	31.73%	1.17%	10.03%	2.98%	2.40%	10.50%	-	-
Horiz. %	170.88%	129.72%	128.21%	116.53%	113.16%	110.50%	100.00%	-
NOSH	104,983	83,850	82,544	81,034	80,833	80,999	80,283	4.56%
YoY %	25.20%	1.58%	1.86%	0.25%	-0.20%	0.89%	-	-
Horiz. %	130.77%	104.44%	102.82%	100.94%	100.69%	100.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	0.93%	0.71%	1.20%	1.24%	0.52%	1.40%	0.77%	-
YoY %	30.99%	-40.83%	-3.23%	138.46%	-62.86%	81.82%	-	-
Horiz. %	120.78%	92.21%	155.84%	161.04%	67.53%	181.82%	100.00%	-
ROE	8.54%	4.95%	9.26%	8.50%	5.55%	8.54%	5.36%	-
YoY %	72.53%	-46.54%	8.94%	53.15%	-35.01%	59.33%	-	-
Horiz. %	159.33%	92.35%	172.76%	158.58%	103.54%	159.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	983.89	796.50	814.28	658.79	608.42	515.18	515.36	11.37%
YoY %	23.53%	-2.18%	23.60%	8.28%	18.10%	-0.03%	-	-
Horiz. %	190.91%	154.55%	158.00%	127.83%	118.06%	99.97%	100.00%	-
EPS	8.27	4.55	8.56	7.28	4.62	6.93	3.97	13.00%
YoY %	81.76%	-46.85%	17.58%	57.58%	-33.33%	74.56%	-	-
Horiz. %	208.31%	114.61%	215.62%	183.38%	116.37%	174.56%	100.00%	-
DPS	3.66	4.12	4.00	3.00	3.94	3.00	0.00	-
YoY %	-11.17%	3.00%	33.33%	-23.86%	31.33%	0.00%	-	-
Horiz. %	122.00%	137.33%	133.33%	100.00%	131.33%	100.00%	-	-
NAPS	0.9687	0.9207	0.9244	0.8558	0.8331	0.8119	0.7413	4.55%
YoY %	5.21%	-0.40%	8.02%	2.72%	2.61%	9.52%	-	-
Horiz. %	130.68%	124.20%	124.70%	115.45%	112.38%	109.52%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 81,034
RPS	153.06	98.97	99.60	79.11	72.88	61.84	61.31	16.46%
YoY %	54.65%	-0.63%	25.90%	8.55%	17.85%	0.86%	-	-
Horiz. %	249.65%	161.43%	162.45%	129.03%	118.87%	100.86%	100.00%	-
EPS	1.29	0.57	1.05	0.87	0.55	0.83	0.47	18.31%
YoY %	126.32%	-45.71%	20.69%	58.18%	-33.73%	76.60%	-	-
Horiz. %	274.47%	121.28%	223.40%	185.11%	117.02%	176.60%	100.00%	-
DPS	0.57	0.51	0.49	0.36	0.47	0.36	0.00	-
YoY %	11.76%	4.08%	36.11%	-23.40%	30.56%	0.00%	-	-
Horiz. %	158.33%	141.67%	136.11%	100.00%	130.56%	100.00%	-	-
NAPS	0.1507	0.1144	0.1131	0.1028	0.0998	0.0975	0.0882	9.33%
YoY %	31.73%	1.15%	10.02%	3.01%	2.36%	10.54%	-	-
Horiz. %	170.86%	129.71%	128.23%	116.55%	113.15%	110.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.03	0.90	0.96	1.20	0.68	0.97	1.23	-
P/RPS	0.10	0.11	0.12	0.18	0.11	0.19	0.24	-13.57%
YoY %	-9.09%	-8.33%	-33.33%	63.64%	-42.11%	-20.83%	-	-
Horiz. %	41.67%	45.83%	50.00%	75.00%	45.83%	79.17%	100.00%	-
P/EPS	12.45	19.77	11.22	16.49	14.72	13.99	30.97	-14.08%
YoY %	-37.03%	76.20%	-31.96%	12.02%	5.22%	-54.83%	-	-
Horiz. %	40.20%	63.84%	36.23%	53.25%	47.53%	45.17%	100.00%	-
EY	8.03	5.06	8.92	6.06	6.80	7.15	3.23	16.38%
YoY %	58.70%	-43.27%	47.19%	-10.88%	-4.90%	121.36%	-	-
Horiz. %	248.61%	156.66%	276.16%	187.62%	210.53%	221.36%	100.00%	-
DY	3.55	4.57	4.17	2.50	5.79	3.09	0.00	-
YoY %	-22.32%	9.59%	66.80%	-56.82%	87.38%	0.00%	-	-
Horiz. %	114.89%	147.90%	134.95%	80.91%	187.38%	100.00%	-	-
P/NAPS	1.06	0.98	1.04	1.40	0.82	1.19	1.66	-7.20%
YoY %	8.16%	-5.77%	-25.71%	70.73%	-31.09%	-28.31%	-	-
Horiz. %	63.86%	59.04%	62.65%	84.34%	49.40%	71.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	19/08/09	26/08/08	27/08/07	28/08/06	29/08/05	19/08/04	-
Price	1.18	0.80	0.95	0.99	0.69	0.90	1.23	-
P/RPS	0.12	0.10	0.12	0.15	0.11	0.17	0.24	-10.90%
YoY %	20.00%	-16.67%	-20.00%	36.36%	-35.29%	-29.17%	-	-
Horiz. %	50.00%	41.67%	50.00%	62.50%	45.83%	70.83%	100.00%	-
P/EPS	14.27	17.57	11.10	13.61	14.93	12.98	30.97	-12.11%
YoY %	-18.78%	58.29%	-18.44%	-8.84%	15.02%	-58.09%	-	-
Horiz. %	46.08%	56.73%	35.84%	43.95%	48.21%	41.91%	100.00%	-
EY	7.01	5.69	9.01	7.35	6.70	7.70	3.23	13.77%
YoY %	23.20%	-36.85%	22.59%	9.70%	-12.99%	138.39%	-	-
Horiz. %	217.03%	176.16%	278.95%	227.55%	207.43%	238.39%	100.00%	-
DY	3.10	5.15	4.21	3.03	5.71	3.33	0.00	-
YoY %	-39.81%	22.33%	38.94%	-46.94%	71.47%	0.00%	-	-
Horiz. %	93.09%	154.65%	126.43%	90.99%	171.47%	100.00%	-	-
P/NAPS	1.22	0.87	1.03	1.16	0.83	1.11	1.66	-5.00%
YoY %	40.23%	-15.53%	-11.21%	39.76%	-25.23%	-33.13%	-	-
Horiz. %	73.49%	52.41%	62.05%	69.88%	50.00%	66.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos