Highlights

[BPURI] YoY Quarter Result on 2008-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 25-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -32.56%    YoY -     -38.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 297,730 294,764 208,162 200,252 151,770 143,231 117,623 16.73%
  YoY % 1.01% 41.60% 3.95% 31.94% 5.96% 21.77% -
  Horiz. % 253.12% 250.60% 176.97% 170.25% 129.03% 121.77% 100.00%
PBT 5,840 4,247 2,807 2,467 2,545 1,926 1,359 27.49%
  YoY % 37.51% 51.30% 13.78% -3.06% 32.14% 41.72% -
  Horiz. % 429.73% 312.51% 206.55% 181.53% 187.27% 141.72% 100.00%
Tax -4,192 -935 -676 -1,176 -249 -274 -231 62.07%
  YoY % -348.34% -38.31% 42.52% -372.29% 9.12% -18.61% -
  Horiz. % 1,814.72% 404.76% 292.64% 509.09% 107.79% 118.61% 100.00%
NP 1,648 3,312 2,131 1,291 2,296 1,652 1,128 6.52%
  YoY % -50.24% 55.42% 65.07% -43.77% 38.98% 46.45% -
  Horiz. % 146.10% 293.62% 188.92% 114.45% 203.55% 146.45% 100.00%
NP to SH 1,623 3,285 1,808 1,247 2,013 1,441 1,560 0.66%
  YoY % -50.59% 81.69% 44.99% -38.05% 39.69% -7.63% -
  Horiz. % 104.04% 210.58% 115.90% 79.94% 129.04% 92.37% 100.00%
Tax Rate 71.78 % 22.02 % 24.08 % 47.67 % 9.78 % 14.23 % 17.00 % 27.12%
  YoY % 225.98% -8.55% -49.49% 387.42% -31.27% -16.29% -
  Horiz. % 422.24% 129.53% 141.65% 280.41% 57.53% 83.71% 100.00%
Total Cost 296,082 291,452 206,031 198,961 149,474 141,579 116,495 16.81%
  YoY % 1.59% 41.46% 3.55% 33.11% 5.58% 21.53% -
  Horiz. % 254.16% 250.18% 176.86% 170.79% 128.31% 121.53% 100.00%
Net Worth 118,712 105,288 82,921 74,696 72,525 66,553 65,439 10.43%
  YoY % 12.75% 26.97% 11.01% 2.99% 8.97% 1.70% -
  Horiz. % 181.41% 160.90% 126.71% 114.15% 110.83% 101.70% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 2,105 1,763 - 1,643 - - -
  YoY % 0.00% 19.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.15% 107.34% 0.00% 100.00% - -
Div Payout % - % 64.10 % 97.56 % - % 81.63 % - % - % -
  YoY % 0.00% -34.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.53% 119.51% 0.00% 100.00% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 118,712 105,288 82,921 74,696 72,525 66,553 65,439 10.43%
  YoY % 12.75% 26.97% 11.01% 2.99% 8.97% 1.70% -
  Horiz. % 181.41% 160.90% 126.71% 114.15% 110.83% 101.70% 100.00%
NOSH 111,164 105,288 88,195 82,582 82,163 80,955 80,829 5.45%
  YoY % 5.58% 19.38% 6.80% 0.51% 1.49% 0.16% -
  Horiz. % 137.53% 130.26% 109.11% 102.17% 101.65% 100.16% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.55 % 1.12 % 1.02 % 0.64 % 1.51 % 1.15 % 0.96 % -8.86%
  YoY % -50.89% 9.80% 59.38% -57.62% 31.30% 19.79% -
  Horiz. % 57.29% 116.67% 106.25% 66.67% 157.29% 119.79% 100.00%
ROE 1.37 % 3.12 % 2.18 % 1.67 % 2.78 % 2.17 % 2.38 % -8.79%
  YoY % -56.09% 43.12% 30.54% -39.93% 28.11% -8.82% -
  Horiz. % 57.56% 131.09% 91.60% 70.17% 116.81% 91.18% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 267.83 279.96 236.02 242.49 184.72 176.93 145.52 10.70%
  YoY % -4.33% 18.62% -2.67% 31.27% 4.40% 21.58% -
  Horiz. % 184.05% 192.39% 162.19% 166.64% 126.94% 121.58% 100.00%
EPS 1.46 3.12 2.05 1.51 2.45 1.78 1.93 -4.54%
  YoY % -53.21% 52.20% 35.76% -38.37% 37.64% -7.77% -
  Horiz. % 75.65% 161.66% 106.22% 78.24% 126.94% 92.23% 100.00%
DPS 0.00 2.00 2.00 0.00 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 100.00% - -
NAPS 1.0679 1.0000 0.9402 0.9045 0.8827 0.8221 0.8096 4.72%
  YoY % 6.79% 6.36% 3.95% 2.47% 7.37% 1.54% -
  Horiz. % 131.90% 123.52% 116.13% 111.72% 109.03% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 858,113
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 34.70 34.35 24.26 23.34 17.69 16.69 13.71 16.73%
  YoY % 1.02% 41.59% 3.94% 31.94% 5.99% 21.74% -
  Horiz. % 253.10% 250.55% 176.95% 170.24% 129.03% 121.74% 100.00%
EPS 0.19 0.38 0.21 0.15 0.23 0.17 0.18 0.90%
  YoY % -50.00% 80.95% 40.00% -34.78% 35.29% -5.56% -
  Horiz. % 105.56% 211.11% 116.67% 83.33% 127.78% 94.44% 100.00%
DPS 0.00 0.25 0.21 0.00 0.19 0.00 0.00 -
  YoY % 0.00% 19.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.58% 110.53% 0.00% 100.00% - -
NAPS 0.1383 0.1227 0.0966 0.0870 0.0845 0.0776 0.0763 10.42%
  YoY % 12.71% 27.02% 11.03% 2.96% 8.89% 1.70% -
  Horiz. % 181.26% 160.81% 126.61% 114.02% 110.75% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.9600 1.2600 0.8300 0.9400 0.9500 0.6500 0.8200 -
P/RPS 0.36 0.45 0.35 0.39 0.51 0.37 0.56 -7.10%
  YoY % -20.00% 28.57% -10.26% -23.53% 37.84% -33.93% -
  Horiz. % 64.29% 80.36% 62.50% 69.64% 91.07% 66.07% 100.00%
P/EPS 65.75 40.38 40.49 62.25 38.78 36.52 42.49 7.54%
  YoY % 62.83% -0.27% -34.96% 60.52% 6.19% -14.05% -
  Horiz. % 154.74% 95.03% 95.29% 146.51% 91.27% 85.95% 100.00%
EY 1.52 2.48 2.47 1.61 2.58 2.74 2.35 -7.00%
  YoY % -38.71% 0.40% 53.42% -37.60% -5.84% 16.60% -
  Horiz. % 64.68% 105.53% 105.11% 68.51% 109.79% 116.60% 100.00%
DY 0.00 1.59 2.41 0.00 2.11 0.00 0.00 -
  YoY % 0.00% -34.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.36% 114.22% 0.00% 100.00% - -
P/NAPS 0.90 1.26 0.88 1.04 1.08 0.79 1.01 -1.90%
  YoY % -28.57% 43.18% -15.38% -3.70% 36.71% -21.78% -
  Horiz. % 89.11% 124.75% 87.13% 102.97% 106.93% 78.22% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 18/11/10 24/11/09 25/11/08 27/11/07 24/11/06 29/11/05 -
Price 0.8700 1.3000 0.8400 0.8000 0.9100 0.7100 0.7700 -
P/RPS 0.32 0.46 0.36 0.33 0.49 0.40 0.53 -8.06%
  YoY % -30.43% 27.78% 9.09% -32.65% 22.50% -24.53% -
  Horiz. % 60.38% 86.79% 67.92% 62.26% 92.45% 75.47% 100.00%
P/EPS 59.59 41.67 40.98 52.98 37.14 39.89 39.90 6.91%
  YoY % 43.00% 1.68% -22.65% 42.65% -6.89% -0.03% -
  Horiz. % 149.35% 104.44% 102.71% 132.78% 93.08% 99.97% 100.00%
EY 1.68 2.40 2.44 1.89 2.69 2.51 2.51 -6.47%
  YoY % -30.00% -1.64% 29.10% -29.74% 7.17% 0.00% -
  Horiz. % 66.93% 95.62% 97.21% 75.30% 107.17% 100.00% 100.00%
DY 0.00 1.54 2.38 0.00 2.20 0.00 0.00 -
  YoY % 0.00% -35.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.00% 108.18% 0.00% 100.00% - -
P/NAPS 0.81 1.30 0.89 0.88 1.03 0.86 0.95 -2.62%
  YoY % -37.69% 46.07% 1.14% -14.56% 19.77% -9.47% -
  Horiz. % 85.26% 136.84% 93.68% 92.63% 108.42% 90.53% 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
 
 

133  181  520  1560 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 PHB-WB 0.020.00 
 ARMADA 0.315-0.005 
 SAPNRG 0.115-0.005 
 YONGTAI 0.18+0.01 
 MTOUCHE 0.080.00 
 ASIABIO-OR 0.01-0.005 
 PHB 0.0350.00 
 VIVOCOM 1.10+0.04 

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!
PARTNERS & BROKERS