[BPURI] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.61%
YoY- 49.89%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,280,062 1,178,063 1,230,646 788,045 676,542 607,869 491,571 17.27%
PBT 16,404 25,849 14,136 11,498 8,034 8,528 6,409 16.94%
Tax -10,559 -19,091 -2,773 -4,081 -2,869 -552 -1,228 43.08%
NP 5,845 6,758 11,363 7,417 5,165 7,976 5,181 2.02%
-
NP to SH 5,110 5,997 10,603 6,420 4,283 7,020 5,122 -0.03%
-
Tax Rate 64.37% 73.86% 19.62% 35.49% 35.71% 6.47% 19.16% -
Total Cost 1,274,217 1,171,305 1,219,283 780,628 671,377 599,893 486,390 17.39%
-
Net Worth 124,905 123,780 106,321 99,610 81,198 73,777 67,955 10.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,498 2,336 4,232 3,839 3,451 3,306 4,043 -7.70%
Div Payout % 48.89% 38.96% 39.92% 59.81% 80.59% 47.10% 78.95% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 124,905 123,780 106,321 99,610 81,198 73,777 67,955 10.66%
NOSH 124,905 116,818 106,321 103,782 90,000 82,663 80,900 7.50%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.46% 0.57% 0.92% 0.94% 0.76% 1.31% 1.05% -
ROE 4.09% 4.84% 9.97% 6.45% 5.27% 9.52% 7.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,024.82 1,008.46 1,157.48 759.32 751.71 735.35 607.63 9.09%
EPS 4.09 5.13 9.97 6.19 4.76 8.49 6.33 -7.01%
DPS 2.00 2.00 3.98 3.70 3.84 4.00 5.00 -14.15%
NAPS 1.00 1.0596 1.00 0.9598 0.9022 0.8925 0.84 2.94%
Adjusted Per Share Value based on latest NOSH - 103,782
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 158.82 146.17 152.69 97.78 83.94 75.42 60.99 17.27%
EPS 0.63 0.74 1.32 0.80 0.53 0.87 0.64 -0.26%
DPS 0.31 0.29 0.53 0.48 0.43 0.41 0.50 -7.65%
NAPS 0.155 0.1536 0.1319 0.1236 0.1007 0.0915 0.0843 10.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.81 0.88 1.40 0.86 0.96 0.90 0.71 -
P/RPS 0.08 0.09 0.12 0.11 0.13 0.12 0.12 -6.52%
P/EPS 19.80 17.14 14.04 13.90 20.17 10.60 11.21 9.93%
EY 5.05 5.83 7.12 7.19 4.96 9.44 8.92 -9.03%
DY 2.47 2.27 2.84 4.30 3.99 4.44 7.04 -16.00%
P/NAPS 0.81 0.83 1.40 0.90 1.06 1.01 0.85 -0.79%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 24/02/10 19/02/09 26/02/08 27/02/07 -
Price 0.59 0.94 1.31 0.85 0.81 0.84 0.72 -
P/RPS 0.06 0.09 0.11 0.11 0.11 0.11 0.12 -10.90%
P/EPS 14.42 18.31 13.14 13.74 17.02 9.89 11.37 4.03%
EY 6.93 5.46 7.61 7.28 5.88 10.11 8.79 -3.88%
DY 3.39 2.13 3.04 4.35 4.73 4.76 6.94 -11.24%
P/NAPS 0.59 0.89 1.31 0.89 0.90 0.94 0.86 -6.08%

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