[BPURI] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 41.56%
YoY- 22.8%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,207,528 1,178,063 1,184,453 1,181,220 1,157,220 1,230,646 1,147,865 3.43%
PBT 15,268 25,849 17,649 14,794 11,840 14,136 14,966 1.33%
Tax -6,096 -19,091 -6,568 -1,468 -1,672 -2,773 -3,188 53.99%
NP 9,172 6,758 11,081 13,326 10,168 11,363 11,778 -15.34%
-
NP to SH 8,364 5,997 10,098 11,902 8,408 10,603 10,841 -15.86%
-
Tax Rate 39.93% 73.86% 37.21% 9.92% 14.12% 19.62% 21.30% -
Total Cost 1,198,356 1,171,305 1,173,372 1,167,894 1,147,052 1,219,283 1,136,086 3.61%
-
Net Worth 132,611 117,562 116,378 114,675 110,813 107,675 104,780 16.98%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 2,221 - - - 4,203 2,794 -
Div Payout % - 37.05% - - - 39.65% 25.77% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 132,611 117,562 116,378 114,675 110,813 107,675 104,780 16.98%
NOSH 123,727 111,086 108,978 107,807 107,794 105,089 104,780 11.70%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.76% 0.57% 0.94% 1.13% 0.88% 0.92% 1.03% -
ROE 6.31% 5.10% 8.68% 10.38% 7.59% 9.85% 10.35% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 975.96 1,060.49 1,086.87 1,095.67 1,073.54 1,171.04 1,095.49 -7.40%
EPS 6.76 5.40 9.27 11.04 7.80 10.09 10.35 -24.70%
DPS 0.00 2.00 0.00 0.00 0.00 4.00 2.67 -
NAPS 1.0718 1.0583 1.0679 1.0637 1.028 1.0246 1.00 4.72%
Adjusted Per Share Value based on latest NOSH - 108,117
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 178.94 174.57 175.52 175.04 171.48 182.36 170.09 3.43%
EPS 1.24 0.89 1.50 1.76 1.25 1.57 1.61 -15.96%
DPS 0.00 0.33 0.00 0.00 0.00 0.62 0.41 -
NAPS 0.1965 0.1742 0.1725 0.1699 0.1642 0.1596 0.1553 16.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.90 0.88 0.96 1.20 1.30 1.40 1.26 -
P/RPS 0.09 0.08 0.09 0.11 0.12 0.12 0.12 -17.43%
P/EPS 13.31 16.30 10.36 10.87 16.67 13.88 12.18 6.08%
EY 7.51 6.13 9.65 9.20 6.00 7.21 8.21 -5.76%
DY 0.00 2.27 0.00 0.00 0.00 2.86 2.12 -
P/NAPS 0.84 0.83 0.90 1.13 1.26 1.37 1.26 -23.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 22/11/11 22/08/11 23/05/11 28/02/11 18/11/10 -
Price 0.87 0.94 0.87 1.12 1.22 1.31 1.30 -
P/RPS 0.09 0.09 0.08 0.10 0.11 0.11 0.12 -17.43%
P/EPS 12.87 17.41 9.39 10.14 15.64 12.98 12.56 1.63%
EY 7.77 5.74 10.65 9.86 6.39 7.70 7.96 -1.59%
DY 0.00 2.13 0.00 0.00 0.00 3.05 2.05 -
P/NAPS 0.81 0.89 0.81 1.05 1.19 1.28 1.30 -27.02%

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