[BPURI] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -15.15%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,172,310 1,207,528 1,178,063 1,184,453 1,181,220 1,157,220 1,230,646 -3.18%
PBT 14,990 15,268 25,849 17,649 14,794 11,840 14,136 3.99%
Tax -5,124 -6,096 -19,091 -6,568 -1,468 -1,672 -2,773 50.63%
NP 9,866 9,172 6,758 11,081 13,326 10,168 11,363 -8.99%
-
NP to SH 8,450 8,364 5,997 10,098 11,902 8,408 10,603 -14.05%
-
Tax Rate 34.18% 39.93% 73.86% 37.21% 9.92% 14.12% 19.62% -
Total Cost 1,162,444 1,198,356 1,171,305 1,173,372 1,167,894 1,147,052 1,219,283 -3.13%
-
Net Worth 135,038 132,611 117,562 116,378 114,675 110,813 107,675 16.31%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,221 - - - 4,203 -
Div Payout % - - 37.05% - - - 39.65% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 135,038 132,611 117,562 116,378 114,675 110,813 107,675 16.31%
NOSH 123,900 123,727 111,086 108,978 107,807 107,794 105,089 11.61%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.84% 0.76% 0.57% 0.94% 1.13% 0.88% 0.92% -
ROE 6.26% 6.31% 5.10% 8.68% 10.38% 7.59% 9.85% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 946.17 975.96 1,060.49 1,086.87 1,095.67 1,073.54 1,171.04 -13.26%
EPS 6.82 6.76 5.40 9.27 11.04 7.80 10.09 -22.99%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.00 -
NAPS 1.0899 1.0718 1.0583 1.0679 1.0637 1.028 1.0246 4.20%
Adjusted Per Share Value based on latest NOSH - 111,164
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 145.45 149.82 146.17 146.96 146.56 143.58 152.69 -3.18%
EPS 1.05 1.04 0.74 1.25 1.48 1.04 1.32 -14.16%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.52 -
NAPS 0.1675 0.1645 0.1459 0.1444 0.1423 0.1375 0.1336 16.28%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.87 0.90 0.88 0.96 1.20 1.30 1.40 -
P/RPS 0.09 0.09 0.08 0.09 0.11 0.12 0.12 -17.46%
P/EPS 12.76 13.31 16.30 10.36 10.87 16.67 13.88 -5.45%
EY 7.84 7.51 6.13 9.65 9.20 6.00 7.21 5.74%
DY 0.00 0.00 2.27 0.00 0.00 0.00 2.86 -
P/NAPS 0.80 0.84 0.83 0.90 1.13 1.26 1.37 -30.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 22/11/11 22/08/11 23/05/11 28/02/11 -
Price 0.83 0.87 0.94 0.87 1.12 1.22 1.31 -
P/RPS 0.09 0.09 0.09 0.08 0.10 0.11 0.11 -12.53%
P/EPS 12.17 12.87 17.41 9.39 10.14 15.64 12.98 -4.20%
EY 8.22 7.77 5.74 10.65 9.86 6.39 7.70 4.45%
DY 0.00 0.00 2.13 0.00 0.00 0.00 3.05 -
P/NAPS 0.76 0.81 0.89 0.81 1.05 1.19 1.28 -29.37%

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