[BPURI] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.24%
YoY- -15.26%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,193,684 780,144 705,894 642,518 539,808 676,542 706,917 41.84%
PBT 10,408 11,412 9,200 8,186 6,508 8,034 9,725 4.63%
Tax -2,536 -3,987 -1,926 -1,538 -1,124 -2,869 -2,968 -9.96%
NP 7,872 7,425 7,273 6,648 5,384 5,165 6,757 10.72%
-
NP to SH 6,828 6,394 5,854 5,166 4,060 4,283 5,726 12.46%
-
Tax Rate 24.37% 34.94% 20.93% 18.79% 17.27% 35.71% 30.52% -
Total Cost 1,185,812 772,719 698,621 635,870 534,424 671,377 700,160 42.12%
-
Net Worth 99,526 86,436 80,163 77,213 75,797 74,736 74,852 20.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 3,602 2,273 - - 3,313 - -
Div Payout % - 56.34% 38.83% - - 77.36% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 99,526 86,436 80,163 77,213 75,797 74,736 74,852 20.93%
NOSH 104,085 90,056 85,262 83,863 83,884 82,838 82,755 16.53%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.66% 0.95% 1.03% 1.03% 1.00% 0.76% 0.96% -
ROE 6.86% 7.40% 7.30% 6.69% 5.36% 5.73% 7.65% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,146.83 866.28 827.91 766.15 643.51 816.70 854.23 21.71%
EPS 6.56 7.10 6.87 6.16 4.84 5.17 6.92 -3.50%
DPS 0.00 4.00 2.67 0.00 0.00 4.00 0.00 -
NAPS 0.9562 0.9598 0.9402 0.9207 0.9036 0.9022 0.9045 3.77%
Adjusted Per Share Value based on latest NOSH - 83,850
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 148.10 96.80 87.58 79.72 66.98 83.94 87.71 41.84%
EPS 0.85 0.79 0.73 0.64 0.50 0.53 0.71 12.75%
DPS 0.00 0.45 0.28 0.00 0.00 0.41 0.00 -
NAPS 0.1235 0.1072 0.0995 0.0958 0.094 0.0927 0.0929 20.92%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.16 0.86 0.83 0.90 0.80 0.96 0.94 -
P/RPS 0.10 0.10 0.10 0.12 0.12 0.12 0.11 -6.16%
P/EPS 17.68 12.11 12.09 14.61 16.53 18.57 13.58 19.24%
EY 5.66 8.26 8.27 6.84 6.05 5.39 7.36 -16.07%
DY 0.00 4.65 3.21 0.00 0.00 4.17 0.00 -
P/NAPS 1.21 0.90 0.88 0.98 0.89 1.06 1.04 10.63%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 24/11/09 19/08/09 28/05/09 19/02/09 25/11/08 -
Price 1.06 0.85 0.84 0.80 0.88 0.81 0.80 -
P/RPS 0.09 0.10 0.10 0.10 0.14 0.10 0.09 0.00%
P/EPS 16.16 11.97 12.23 12.99 18.18 15.67 11.56 25.04%
EY 6.19 8.35 8.17 7.70 5.50 6.38 8.65 -20.01%
DY 0.00 4.71 3.17 0.00 0.00 4.94 0.00 -
P/NAPS 1.11 0.89 0.89 0.87 0.97 0.90 0.88 16.75%

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