Highlights

[BPURI] QoQ TTM Result on 2010-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 18-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     17.01%    YoY -     132.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,255,121 1,221,530 1,230,646 1,119,523 1,032,921 951,514 788,045 36.50%
  QoQ % 2.75% -0.74% 9.93% 8.38% 8.56% 20.74% -
  Horiz. % 159.27% 155.01% 156.16% 142.06% 131.07% 120.74% 100.00%
PBT 14,555 14,494 14,136 15,823 14,383 12,473 11,498 17.07%
  QoQ % 0.42% 2.53% -10.66% 10.01% 15.31% 8.48% -
  Horiz. % 126.59% 126.06% 122.94% 137.62% 125.09% 108.48% 100.00%
Tax -2,051 -2,557 -2,773 -5,027 -4,768 -4,434 -4,081 -36.87%
  QoQ % 19.79% 7.79% 44.84% -5.43% -7.53% -8.65% -
  Horiz. % 50.26% 62.66% 67.95% 123.18% 116.83% 108.65% 100.00%
NP 12,504 11,937 11,363 10,796 9,615 8,039 7,417 41.78%
  QoQ % 4.75% 5.05% 5.25% 12.28% 19.60% 8.39% -
  Horiz. % 168.59% 160.94% 153.20% 145.56% 129.63% 108.39% 100.00%
NP to SH 11,708 10,998 10,603 10,160 8,683 7,112 6,420 49.43%
  QoQ % 6.46% 3.73% 4.36% 17.01% 22.09% 10.78% -
  Horiz. % 182.37% 171.31% 165.16% 158.26% 135.25% 110.78% 100.00%
Tax Rate 14.09 % 17.64 % 19.62 % 31.77 % 33.15 % 35.55 % 35.49 % -46.07%
  QoQ % -20.12% -10.09% -38.24% -4.16% -6.75% 0.17% -
  Horiz. % 39.70% 49.70% 55.28% 89.52% 93.41% 100.17% 100.00%
Total Cost 1,242,617 1,209,593 1,219,283 1,108,727 1,023,306 943,475 780,628 36.45%
  QoQ % 2.73% -0.79% 9.97% 8.35% 8.46% 20.86% -
  Horiz. % 159.18% 154.95% 156.19% 142.03% 131.09% 120.86% 100.00%
Net Worth 115,005 110,813 106,321 105,288 101,697 0 99,610 10.08%
  QoQ % 3.78% 4.22% 0.98% 3.53% 0.00% 0.00% -
  Horiz. % 115.45% 111.25% 106.74% 105.70% 102.10% 0.00% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,232 4,232 4,232 4,181 3,839 3,839 3,839 6.73%
  QoQ % 0.00% 0.00% 1.21% 8.90% 0.00% 0.00% -
  Horiz. % 110.23% 110.23% 110.23% 108.90% 100.00% 100.00% 100.00%
Div Payout % 36.15 % 38.48 % 39.92 % 41.16 % 44.22 % 53.99 % 59.81 % -28.58%
  QoQ % -6.06% -3.61% -3.01% -6.92% -18.10% -9.73% -
  Horiz. % 60.44% 64.34% 66.74% 68.82% 73.93% 90.27% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 115,005 110,813 106,321 105,288 101,697 0 99,610 10.08%
  QoQ % 3.78% 4.22% 0.98% 3.53% 0.00% 0.00% -
  Horiz. % 115.45% 111.25% 106.74% 105.70% 102.10% 0.00% 100.00%
NOSH 108,117 107,794 106,321 105,288 104,983 104,085 103,782 2.77%
  QoQ % 0.30% 1.39% 0.98% 0.29% 0.86% 0.29% -
  Horiz. % 104.18% 103.87% 102.45% 101.45% 101.16% 100.29% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.00 % 0.98 % 0.92 % 0.96 % 0.93 % 0.84 % 0.94 % 4.22%
  QoQ % 2.04% 6.52% -4.17% 3.23% 10.71% -10.64% -
  Horiz. % 106.38% 104.26% 97.87% 102.13% 98.94% 89.36% 100.00%
ROE 10.18 % 9.92 % 9.97 % 9.65 % 8.54 % - % 6.45 % 35.67%
  QoQ % 2.62% -0.50% 3.32% 13.00% 0.00% 0.00% -
  Horiz. % 157.83% 153.80% 154.57% 149.61% 132.40% 0.00% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,160.88 1,133.20 1,157.48 1,063.29 983.89 914.17 759.32 32.81%
  QoQ % 2.44% -2.10% 8.86% 8.07% 7.63% 20.39% -
  Horiz. % 152.88% 149.24% 152.44% 140.03% 129.58% 120.39% 100.00%
EPS 10.83 10.20 9.97 9.65 8.27 6.83 6.19 45.35%
  QoQ % 6.18% 2.31% 3.32% 16.69% 21.08% 10.34% -
  Horiz. % 174.96% 164.78% 161.07% 155.90% 133.60% 110.34% 100.00%
DPS 3.91 3.93 3.98 4.00 3.66 3.69 3.70 3.76%
  QoQ % -0.51% -1.26% -0.50% 9.29% -0.81% -0.27% -
  Horiz. % 105.68% 106.22% 107.57% 108.11% 98.92% 99.73% 100.00%
NAPS 1.0637 1.0280 1.0000 1.0000 0.9687 0.0000 0.9598 7.11%
  QoQ % 3.47% 2.80% 0.00% 3.23% 0.00% 0.00% -
  Horiz. % 110.83% 107.11% 104.19% 104.19% 100.93% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 858,113
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 146.27 142.35 143.41 130.46 120.37 110.88 91.83 36.51%
  QoQ % 2.75% -0.74% 9.93% 8.38% 8.56% 20.74% -
  Horiz. % 159.28% 155.01% 156.17% 142.07% 131.08% 120.74% 100.00%
EPS 1.36 1.28 1.24 1.18 1.01 0.83 0.75 48.86%
  QoQ % 6.25% 3.23% 5.08% 16.83% 21.69% 10.67% -
  Horiz. % 181.33% 170.67% 165.33% 157.33% 134.67% 110.67% 100.00%
DPS 0.49 0.49 0.49 0.49 0.45 0.45 0.45 5.86%
  QoQ % 0.00% 0.00% 0.00% 8.89% 0.00% 0.00% -
  Horiz. % 108.89% 108.89% 108.89% 108.89% 100.00% 100.00% 100.00%
NAPS 0.1340 0.1291 0.1239 0.1227 0.1185 0.0000 0.1161 10.06%
  QoQ % 3.80% 4.20% 0.98% 3.54% 0.00% 0.00% -
  Horiz. % 115.42% 111.20% 106.72% 105.68% 102.07% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.2000 1.3000 1.4000 1.2600 1.0300 1.1600 0.8600 -
P/RPS 0.10 0.11 0.12 0.12 0.10 0.13 0.11 -6.17%
  QoQ % -9.09% -8.33% 0.00% 20.00% -23.08% 18.18% -
  Horiz. % 90.91% 100.00% 109.09% 109.09% 90.91% 118.18% 100.00%
P/EPS 11.08 12.74 14.04 13.06 12.45 16.98 13.90 -14.07%
  QoQ % -13.03% -9.26% 7.50% 4.90% -26.68% 22.16% -
  Horiz. % 79.71% 91.65% 101.01% 93.96% 89.57% 122.16% 100.00%
EY 9.02 7.85 7.12 7.66 8.03 5.89 7.19 16.37%
  QoQ % 14.90% 10.25% -7.05% -4.61% 36.33% -18.08% -
  Horiz. % 125.45% 109.18% 99.03% 106.54% 111.68% 81.92% 100.00%
DY 3.26 3.02 2.84 3.17 3.55 3.18 4.30 -16.90%
  QoQ % 7.95% 6.34% -10.41% -10.70% 11.64% -26.05% -
  Horiz. % 75.81% 70.23% 66.05% 73.72% 82.56% 73.95% 100.00%
P/NAPS 1.13 1.26 1.40 1.26 1.06 0.00 0.90 16.43%
  QoQ % -10.32% -10.00% 11.11% 18.87% 0.00% 0.00% -
  Horiz. % 125.56% 140.00% 155.56% 140.00% 117.78% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 23/05/11 28/02/11 18/11/10 23/08/10 25/05/10 24/02/10 -
Price 1.1200 1.2200 1.3100 1.3000 1.1800 1.0600 0.8500 -
P/RPS 0.10 0.11 0.11 0.12 0.12 0.12 0.11 -6.17%
  QoQ % -9.09% 0.00% -8.33% 0.00% 0.00% 9.09% -
  Horiz. % 90.91% 100.00% 100.00% 109.09% 109.09% 109.09% 100.00%
P/EPS 10.34 11.96 13.14 13.47 14.27 15.51 13.74 -17.31%
  QoQ % -13.55% -8.98% -2.45% -5.61% -7.99% 12.88% -
  Horiz. % 75.25% 87.05% 95.63% 98.03% 103.86% 112.88% 100.00%
EY 9.67 8.36 7.61 7.42 7.01 6.45 7.28 20.90%
  QoQ % 15.67% 9.86% 2.56% 5.85% 8.68% -11.40% -
  Horiz. % 132.83% 114.84% 104.53% 101.92% 96.29% 88.60% 100.00%
DY 3.50 3.22 3.04 3.08 3.10 3.48 4.35 -13.53%
  QoQ % 8.70% 5.92% -1.30% -0.65% -10.92% -20.00% -
  Horiz. % 80.46% 74.02% 69.89% 70.80% 71.26% 80.00% 100.00%
P/NAPS 1.05 1.19 1.31 1.30 1.22 0.00 0.89 11.69%
  QoQ % -11.76% -9.16% 0.77% 6.56% 0.00% 0.00% -
  Horiz. % 117.98% 133.71% 147.19% 146.07% 137.08% 0.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

330  547  618  924 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.145+0.025 
 PHB 0.030.00 
 HWGB 0.995+0.15 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.095+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS