[BPURI] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 41.94%
YoY- 87.61%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,157,220 1,230,646 1,147,865 1,132,270 1,193,684 780,144 705,894 39.07%
PBT 11,840 14,136 14,966 13,956 10,408 11,412 9,200 18.33%
Tax -1,672 -2,773 -3,188 -2,912 -2,536 -3,987 -1,926 -9.00%
NP 10,168 11,363 11,778 11,044 7,872 7,425 7,273 25.05%
-
NP to SH 8,408 10,603 10,841 9,692 6,828 6,394 5,854 27.32%
-
Tax Rate 14.12% 19.62% 21.30% 20.87% 24.37% 34.94% 20.93% -
Total Cost 1,147,052 1,219,283 1,136,086 1,121,226 1,185,812 772,719 698,621 39.21%
-
Net Worth 110,813 107,675 104,780 101,170 99,526 86,436 80,163 24.11%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,203 2,794 - - 3,602 2,273 -
Div Payout % - 39.65% 25.77% - - 56.34% 38.83% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 110,813 107,675 104,780 101,170 99,526 86,436 80,163 24.11%
NOSH 107,794 105,089 104,780 104,439 104,085 90,056 85,262 16.93%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.88% 0.92% 1.03% 0.98% 0.66% 0.95% 1.03% -
ROE 7.59% 9.85% 10.35% 9.58% 6.86% 7.40% 7.30% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,073.54 1,171.04 1,095.49 1,084.14 1,146.83 866.28 827.91 18.93%
EPS 7.80 10.09 10.35 9.28 6.56 7.10 6.87 8.84%
DPS 0.00 4.00 2.67 0.00 0.00 4.00 2.67 -
NAPS 1.028 1.0246 1.00 0.9687 0.9562 0.9598 0.9402 6.13%
Adjusted Per Share Value based on latest NOSH - 104,983
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 143.58 152.69 142.42 140.48 148.10 96.80 87.58 39.07%
EPS 1.04 1.32 1.35 1.20 0.85 0.79 0.73 26.63%
DPS 0.00 0.52 0.35 0.00 0.00 0.45 0.28 -
NAPS 0.1375 0.1336 0.13 0.1255 0.1235 0.1072 0.0995 24.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.30 1.40 1.26 1.03 1.16 0.86 0.83 -
P/RPS 0.12 0.12 0.12 0.10 0.10 0.10 0.10 12.93%
P/EPS 16.67 13.88 12.18 11.10 17.68 12.11 12.09 23.90%
EY 6.00 7.21 8.21 9.01 5.66 8.26 8.27 -19.27%
DY 0.00 2.86 2.12 0.00 0.00 4.65 3.21 -
P/NAPS 1.26 1.37 1.26 1.06 1.21 0.90 0.88 27.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 18/11/10 23/08/10 25/05/10 24/02/10 24/11/09 -
Price 1.22 1.31 1.30 1.18 1.06 0.85 0.84 -
P/RPS 0.11 0.11 0.12 0.11 0.09 0.10 0.10 6.56%
P/EPS 15.64 12.98 12.56 12.72 16.16 11.97 12.23 17.83%
EY 6.39 7.70 7.96 7.86 6.19 8.35 8.17 -15.12%
DY 0.00 3.05 2.05 0.00 0.00 4.71 3.17 -
P/NAPS 1.19 1.28 1.30 1.22 1.11 0.89 0.89 21.38%

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