[BPURI] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 41.65%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 788,045 676,542 607,869 491,571 464,768 409,187 431,564 10.54%
PBT 11,498 8,034 8,528 6,409 4,917 5,449 10,284 1.87%
Tax -4,081 -2,869 -552 -1,228 -1,782 -714 -6,176 -6.66%
NP 7,417 5,165 7,976 5,181 3,135 4,735 4,108 10.33%
-
NP to SH 6,420 4,283 7,020 5,122 4,054 4,735 4,108 7.71%
-
Tax Rate 35.49% 35.71% 6.47% 19.16% 36.24% 13.10% 60.05% -
Total Cost 780,628 671,377 599,893 486,390 461,633 404,452 427,456 10.54%
-
Net Worth 99,610 81,198 73,777 67,955 63,363 74,895 57,346 9.63%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,839 3,451 3,306 4,043 3,996 - - -
Div Payout % 59.81% 80.59% 47.10% 78.95% 98.59% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 99,610 81,198 73,777 67,955 63,363 74,895 57,346 9.63%
NOSH 103,782 90,000 82,663 80,900 78,333 80,663 79,791 4.47%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.94% 0.76% 1.31% 1.05% 0.67% 1.16% 0.95% -
ROE 6.45% 5.27% 9.52% 7.54% 6.40% 6.32% 7.16% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 759.32 751.71 735.35 607.63 593.32 507.28 540.86 5.81%
EPS 6.19 4.76 8.49 6.33 5.18 5.87 5.15 3.11%
DPS 3.70 3.84 4.00 5.00 5.10 0.00 0.00 -
NAPS 0.9598 0.9022 0.8925 0.84 0.8089 0.9285 0.7187 4.93%
Adjusted Per Share Value based on latest NOSH - 80,900
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 97.78 83.94 75.42 60.99 57.67 50.77 53.55 10.54%
EPS 0.80 0.53 0.87 0.64 0.50 0.59 0.51 7.78%
DPS 0.48 0.43 0.41 0.50 0.50 0.00 0.00 -
NAPS 0.1236 0.1007 0.0915 0.0843 0.0786 0.0929 0.0712 9.61%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.86 0.96 0.90 0.71 0.73 1.06 1.05 -
P/RPS 0.11 0.13 0.12 0.12 0.12 0.21 0.19 -8.69%
P/EPS 13.90 20.17 10.60 11.21 14.11 18.06 20.39 -6.18%
EY 7.19 4.96 9.44 8.92 7.09 5.54 4.90 6.59%
DY 4.30 3.99 4.44 7.04 6.99 0.00 0.00 -
P/NAPS 0.90 1.06 1.01 0.85 0.90 1.14 1.46 -7.73%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 26/02/08 27/02/07 13/03/06 28/02/05 02/04/04 -
Price 0.85 0.81 0.84 0.72 0.73 1.05 1.47 -
P/RPS 0.11 0.11 0.11 0.12 0.12 0.21 0.27 -13.88%
P/EPS 13.74 17.02 9.89 11.37 14.11 17.89 28.55 -11.46%
EY 7.28 5.88 10.11 8.79 7.09 5.59 3.50 12.96%
DY 4.35 4.73 4.76 6.94 6.99 0.00 0.00 -
P/NAPS 0.89 0.90 0.94 0.86 0.90 1.13 2.05 -12.97%

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