[BPURI] YoY TTM 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- 9.7%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,119,523 675,775 720,626 542,385 517,417 437,409 395,821 18.91%
PBT 15,823 7,640 9,218 7,914 4,121 7,999 5,494 19.27%
Tax -5,027 -2,088 -2,126 -641 -1,039 -2,647 -917 32.77%
NP 10,796 5,552 7,092 7,273 3,082 5,352 4,577 15.36%
-
NP to SH 10,160 4,379 6,299 6,468 3,616 5,547 4,577 14.20%
-
Tax Rate 31.77% 27.33% 23.06% 8.10% 25.21% 33.09% 16.69% -
Total Cost 1,108,727 670,223 713,534 535,112 514,335 432,057 391,244 18.94%
-
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 4,181 3,563 4,958 2,427 3,183 2,429 - -
Div Payout % 41.16% 81.39% 78.71% 37.52% 88.03% 43.81% - -
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 0.96% 0.82% 0.98% 1.34% 0.60% 1.22% 1.16% -
ROE 9.65% 5.28% 8.43% 8.92% 5.43% 8.48% 7.45% -
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 1,063.29 766.23 872.61 660.13 639.14 541.15 491.13 13.73%
EPS 9.65 4.97 7.63 7.87 4.47 6.86 5.68 9.23%
DPS 4.00 4.04 6.00 3.00 3.93 3.00 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 138.90 83.85 89.41 67.30 64.20 54.27 49.11 18.91%
EPS 1.26 0.54 0.78 0.80 0.45 0.69 0.57 14.12%
DPS 0.52 0.44 0.62 0.30 0.39 0.30 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 0.12 0.11 0.11 0.14 0.10 0.15 0.24 -10.90%
P/EPS 13.06 16.72 12.32 12.07 14.55 11.95 20.78 -7.44%
EY 7.66 5.98 8.11 8.29 6.87 8.37 4.81 8.06%
DY 3.17 4.87 6.38 3.16 6.05 3.66 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 0.12 0.11 0.09 0.14 0.11 0.14 0.23 -10.27%
P/EPS 13.47 16.92 10.49 11.56 15.90 11.22 19.55 -6.01%
EY 7.42 5.91 9.53 8.65 6.29 8.91 5.12 6.37%
DY 3.08 4.81 7.50 3.30 5.54 3.90 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