[BPURI] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[BPURI] BINA PURI HOLDINGS BHD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 2.97%

YoY- 19.83%

Quarter Report

BPHB - interim rpt 6-08.pdf

Latest QR

Upcoming QR

BPURI's Result

BPURI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	1,255,121	1,032,921	667,865	672,144	533,846	491,809	417,295	20.13%
YoY %	21.51%	54.66%	-0.64%	25.91%	8.55%	17.86%	-	-
Horiz. %	300.78%	247.53%	160.05%	161.07%	127.93%	117.86%	100.00%	-
PBT	14,555	14,383	7,300	9,296	7,295	3,554	7,062	12.80%
YoY %	1.20%	97.03%	-21.47%	27.43%	105.26%	-49.67%	-	-
Horiz. %	206.10%	203.67%	103.37%	131.63%	103.30%	50.33%	100.00%	-
Tax	-2,051	-4,768	-2,588	-1,199	-666	-996	-1,210	9.18%
YoY %	56.98%	-84.23%	-115.85%	-80.03%	33.13%	17.69%	-	-
Horiz. %	169.50%	394.05%	213.88%	99.09%	55.04%	82.31%	100.00%	-
NP	12,504	9,615	4,712	8,097	6,629	2,558	5,852	13.48%
YoY %	30.05%	104.05%	-41.81%	22.15%	159.15%	-56.29%	-	-
Horiz. %	213.67%	164.30%	80.52%	138.36%	113.28%	43.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,708	8,683	3,818	7,065	5,896	3,735	5,615	13.02%
YoY %	34.84%	127.42%	-45.96%	19.83%	57.86%	-33.48%	-	-
Horiz. %	208.51%	154.64%	68.00%	125.82%	105.00%	66.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.09%	33.15%	35.45%	12.90%	9.13%	28.02%	17.13%	-
YoY %	-57.50%	-6.49%	174.81%	41.29%	-67.42%	63.57%	-	-
Horiz. %	82.25%	193.52%	206.95%	75.31%	53.30%	163.57%	100.00%	-
Total Cost	1,242,617	1,023,306	663,153	664,047	527,217	489,251	411,443	20.21%
YoY %	21.43%	54.31%	-0.13%	25.95%	7.76%	18.91%	-	-
Horiz. %	302.01%	248.71%	161.18%	161.39%	128.14%	118.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,005	101,697	77,200	76,304	69,349	67,342	65,763	9.75%
YoY %	13.09%	31.73%	1.17%	10.03%	2.98%	2.40%	-	-
Horiz. %	174.88%	154.64%	117.39%	116.03%	105.45%	102.40%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	4,232	3,839	3,451	3,306	2,427	3,183	2,429	9.69%
YoY %	10.24%	11.24%	4.39%	36.22%	-23.75%	31.04%	-	-
Horiz. %	174.23%	158.05%	142.07%	136.11%	99.92%	131.04%	100.00%	-
Div Payout %	36.15%	44.22%	90.40%	46.80%	41.16%	85.23%	43.28%	-
YoY %	-18.25%	-51.08%	93.16%	13.70%	-51.71%	96.93%	-	-
Horiz. %	83.53%	102.17%	208.87%	108.13%	95.10%	196.93%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	115,005	101,697	77,200	76,304	69,349	67,342	65,763	9.75%
YoY %	13.09%	31.73%	1.17%	10.03%	2.98%	2.40%	-	-
Horiz. %	174.88%	154.64%	117.39%	116.03%	105.45%	102.40%	100.00%	-
NOSH	108,117	104,983	83,850	82,544	81,034	80,833	80,999	4.92%
YoY %	2.99%	25.20%	1.58%	1.86%	0.25%	-0.20%	-	-
Horiz. %	133.48%	129.61%	103.52%	101.91%	100.04%	99.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	1.00%	0.93%	0.71%	1.20%	1.24%	0.52%	1.40%	-
YoY %	7.53%	30.99%	-40.83%	-3.23%	138.46%	-62.86%	-	-
Horiz. %	71.43%	66.43%	50.71%	85.71%	88.57%	37.14%	100.00%	-
ROE	10.18%	8.54%	4.95%	9.26%	8.50%	5.55%	8.54%	-
YoY %	19.20%	72.53%	-46.54%	8.94%	53.15%	-35.01%	-	-
Horiz. %	119.20%	100.00%	57.96%	108.43%	99.53%	64.99%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	1,160.88	983.89	796.50	814.28	658.79	608.42	515.18	14.49%
YoY %	17.99%	23.53%	-2.18%	23.60%	8.28%	18.10%	-	-
Horiz. %	225.33%	190.98%	154.61%	158.06%	127.88%	118.10%	100.00%	-
EPS	10.83	8.27	4.55	8.56	7.28	4.62	6.93	7.72%
YoY %	30.96%	81.76%	-46.85%	17.58%	57.58%	-33.33%	-	-
Horiz. %	156.28%	119.34%	65.66%	123.52%	105.05%	66.67%	100.00%	-
DPS	3.91	3.66	4.12	4.00	3.00	3.94	3.00	4.51%
YoY %	6.83%	-11.17%	3.00%	33.33%	-23.86%	31.33%	-	-
Horiz. %	130.33%	122.00%	137.33%	133.33%	100.00%	131.33%	100.00%	-
NAPS	1.0637	0.9687	0.9207	0.9244	0.8558	0.8331	0.8119	4.60%
YoY %	9.81%	5.21%	-0.40%	8.02%	2.72%	2.61%	-	-
Horiz. %	131.01%	119.31%	113.40%	113.86%	105.41%	102.61%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 82,544
RPS	185.99	153.06	98.97	99.60	79.11	72.88	61.84	20.13%
YoY %	21.51%	54.65%	-0.63%	25.90%	8.55%	17.85%	-	-
Horiz. %	300.76%	247.51%	160.04%	161.06%	127.93%	117.85%	100.00%	-
EPS	1.73	1.29	0.57	1.05	0.87	0.55	0.83	13.01%
YoY %	34.11%	126.32%	-45.71%	20.69%	58.18%	-33.73%	-	-
Horiz. %	208.43%	155.42%	68.67%	126.51%	104.82%	66.27%	100.00%	-
DPS	0.63	0.57	0.51	0.49	0.36	0.47	0.36	9.77%
YoY %	10.53%	11.76%	4.08%	36.11%	-23.40%	30.56%	-	-
Horiz. %	175.00%	158.33%	141.67%	136.11%	100.00%	130.56%	100.00%	-
NAPS	0.1704	0.1507	0.1144	0.1131	0.1028	0.0998	0.0975	9.74%
YoY %	13.07%	31.73%	1.15%	10.02%	3.01%	2.36%	-	-
Horiz. %	174.77%	154.56%	117.33%	116.00%	105.44%	102.36%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.20	1.03	0.90	0.96	1.20	0.68	0.97	-
P/RPS	0.10	0.10	0.11	0.12	0.18	0.11	0.19	-10.14%
YoY %	0.00%	-9.09%	-8.33%	-33.33%	63.64%	-42.11%	-	-
Horiz. %	52.63%	52.63%	57.89%	63.16%	94.74%	57.89%	100.00%	-
P/EPS	11.08	12.45	19.77	11.22	16.49	14.72	13.99	-3.81%
YoY %	-11.00%	-37.03%	76.20%	-31.96%	12.02%	5.22%	-	-
Horiz. %	79.20%	88.99%	141.32%	80.20%	117.87%	105.22%	100.00%	-
EY	9.02	8.03	5.06	8.92	6.06	6.80	7.15	3.94%
YoY %	12.33%	58.70%	-43.27%	47.19%	-10.88%	-4.90%	-	-
Horiz. %	126.15%	112.31%	70.77%	124.76%	84.76%	95.10%	100.00%	-
DY	3.26	3.55	4.57	4.17	2.50	5.79	3.09	0.89%
YoY %	-8.17%	-22.32%	9.59%	66.80%	-56.82%	87.38%	-	-
Horiz. %	105.50%	114.89%	147.90%	134.95%	80.91%	187.38%	100.00%	-
P/NAPS	1.13	1.06	0.98	1.04	1.40	0.82	1.19	-0.85%
YoY %	6.60%	8.16%	-5.77%	-25.71%	70.73%	-31.09%	-	-
Horiz. %	94.96%	89.08%	82.35%	87.39%	117.65%	68.91%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	22/08/11	23/08/10	19/08/09	26/08/08	27/08/07	28/08/06	29/08/05	-
Price	1.12	1.18	0.80	0.95	0.99	0.69	0.90	-
P/RPS	0.10	0.12	0.10	0.12	0.15	0.11	0.17	-8.46%
YoY %	-16.67%	20.00%	-16.67%	-20.00%	36.36%	-35.29%	-	-
Horiz. %	58.82%	70.59%	58.82%	70.59%	88.24%	64.71%	100.00%	-
P/EPS	10.34	14.27	17.57	11.10	13.61	14.93	12.98	-3.71%
YoY %	-27.54%	-18.78%	58.29%	-18.44%	-8.84%	15.02%	-	-
Horiz. %	79.66%	109.94%	135.36%	85.52%	104.85%	115.02%	100.00%	-
EY	9.67	7.01	5.69	9.01	7.35	6.70	7.70	3.86%
YoY %	37.95%	23.20%	-36.85%	22.59%	9.70%	-12.99%	-	-
Horiz. %	125.58%	91.04%	73.90%	117.01%	95.45%	87.01%	100.00%	-
DY	3.50	3.10	5.15	4.21	3.03	5.71	3.33	0.83%
YoY %	12.90%	-39.81%	22.33%	38.94%	-46.94%	71.47%	-	-
Horiz. %	105.11%	93.09%	154.65%	126.43%	90.99%	171.47%	100.00%	-
P/NAPS	1.05	1.22	0.87	1.03	1.16	0.83	1.11	-0.92%
YoY %	-13.93%	40.23%	-15.53%	-11.21%	39.76%	-25.23%	-	-
Horiz. %	94.59%	109.91%	78.38%	92.79%	104.50%	74.77%	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