[BPURI] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -2.26%
YoY- 26.7%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,221,530 951,514 660,899 653,718 496,475 475,672 389,396 20.98%
PBT 14,494 12,473 7,884 8,503 6,593 4,389 5,523 17.43%
Tax -2,557 -4,434 -3,008 -415 -889 -1,506 -353 39.07%
NP 11,937 8,039 4,876 8,088 5,704 2,883 5,170 14.95%
-
NP to SH 10,998 7,112 4,099 6,861 5,415 3,867 5,170 13.39%
-
Tax Rate 17.64% 35.55% 38.15% 4.88% 13.48% 34.31% 6.39% -
Total Cost 1,209,593 943,475 656,023 645,630 490,771 472,789 384,226 21.05%
-
Net Worth 110,813 0 75,797 74,726 69,266 66,054 64,272 9.49%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 4,232 3,839 3,451 3,306 4,043 3,996 - -
Div Payout % 38.48% 53.99% 84.21% 48.19% 74.68% 103.35% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 110,813 0 75,797 74,726 69,266 66,054 64,272 9.49%
NOSH 107,794 104,085 83,884 82,689 80,833 80,681 80,774 4.92%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 0.98% 0.84% 0.74% 1.24% 1.15% 0.61% 1.33% -
ROE 9.92% 0.00% 5.41% 9.18% 7.82% 5.85% 8.04% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,133.20 914.17 787.87 790.57 614.20 589.57 482.08 15.30%
EPS 10.20 6.83 4.89 8.30 6.70 4.79 6.40 8.07%
DPS 3.93 3.69 4.11 4.00 5.00 4.95 0.00 -
NAPS 1.028 0.00 0.9036 0.9037 0.8569 0.8187 0.7957 4.35%
Adjusted Per Share Value based on latest NOSH - 82,689
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 181.01 141.00 97.93 96.87 73.57 70.49 57.70 20.98%
EPS 1.63 1.05 0.61 1.02 0.80 0.57 0.77 13.30%
DPS 0.63 0.57 0.51 0.49 0.60 0.59 0.00 -
NAPS 0.1642 0.00 0.1123 0.1107 0.1026 0.0979 0.0952 9.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.30 1.16 0.80 0.69 0.75 0.74 1.13 -
P/RPS 0.11 0.13 0.10 0.09 0.12 0.13 0.23 -11.56%
P/EPS 12.74 16.98 16.37 8.32 11.20 15.44 17.65 -5.28%
EY 7.85 5.89 6.11 12.03 8.93 6.48 5.66 5.60%
DY 3.02 3.18 5.14 5.80 6.67 6.69 0.00 -
P/NAPS 1.26 0.00 0.89 0.76 0.88 0.90 1.42 -1.97%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 25/05/10 28/05/09 28/05/08 28/05/07 29/05/06 26/05/05 -
Price 1.22 1.06 0.88 0.90 0.80 0.67 1.00 -
P/RPS 0.11 0.12 0.11 0.11 0.13 0.11 0.21 -10.21%
P/EPS 11.96 15.51 18.01 10.85 11.94 13.98 15.62 -4.35%
EY 8.36 6.45 5.55 9.22 8.37 7.15 6.40 4.55%
DY 3.22 3.48 4.68 4.44 6.25 7.39 0.00 -
P/NAPS 1.19 0.00 0.97 1.00 0.93 0.82 1.26 -0.94%

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