[BPURI] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.67%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 556,574 531,322 418,984 491,571 488,822 446,772 399,368 24.74%
PBT 8,805 8,118 7,208 6,409 6,798 6,346 6,472 22.75%
Tax -869 -806 -1,116 -1,228 -1,652 -1,930 -2,472 -50.15%
NP 7,936 7,312 6,092 5,181 5,146 4,416 4,000 57.82%
-
NP to SH 6,688 6,006 5,432 5,122 4,893 4,458 4,260 35.04%
-
Tax Rate 9.87% 9.93% 15.48% 19.16% 24.30% 30.41% 38.20% -
Total Cost 548,638 524,010 412,892 486,390 483,676 442,356 395,368 24.38%
-
Net Worth 71,877 69,458 69,266 68,023 66,456 67,526 66,054 5.78%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,171 - - 4,049 - 3,242 - -
Div Payout % 32.47% - - 79.05% - 72.73% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 71,877 69,458 69,266 68,023 66,456 67,526 66,054 5.78%
NOSH 81,428 81,162 80,833 80,980 80,836 81,054 80,681 0.61%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.43% 1.38% 1.45% 1.05% 1.05% 0.99% 1.00% -
ROE 9.30% 8.65% 7.84% 7.53% 7.36% 6.60% 6.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 683.51 654.64 518.33 607.03 604.70 551.20 494.99 23.97%
EPS 8.21 7.40 6.72 6.33 6.05 5.50 5.28 34.18%
DPS 2.67 0.00 0.00 5.00 0.00 4.00 0.00 -
NAPS 0.8827 0.8558 0.8569 0.84 0.8221 0.8331 0.8187 5.14%
Adjusted Per Share Value based on latest NOSH - 80,900
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 69.06 65.92 51.98 60.99 60.65 55.43 49.55 24.74%
EPS 0.83 0.75 0.67 0.64 0.61 0.55 0.53 34.81%
DPS 0.27 0.00 0.00 0.50 0.00 0.40 0.00 -
NAPS 0.0892 0.0862 0.0859 0.0844 0.0825 0.0838 0.082 5.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.95 1.20 0.75 0.71 0.65 0.68 0.74 -
P/RPS 0.14 0.18 0.14 0.12 0.11 0.12 0.15 -4.49%
P/EPS 11.57 16.22 11.16 11.23 10.74 12.36 14.02 -12.00%
EY 8.65 6.17 8.96 8.91 9.31 8.09 7.14 13.63%
DY 2.81 0.00 0.00 7.04 0.00 5.88 0.00 -
P/NAPS 1.08 1.40 0.88 0.85 0.79 0.82 0.90 12.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 28/05/07 27/02/07 24/11/06 28/08/06 29/05/06 -
Price 0.91 0.99 0.80 0.72 0.71 0.69 0.67 -
P/RPS 0.13 0.15 0.15 0.12 0.12 0.13 0.14 -4.81%
P/EPS 11.08 13.38 11.90 11.38 11.73 12.55 12.69 -8.64%
EY 9.03 7.47 8.40 8.78 8.53 7.97 7.88 9.49%
DY 2.93 0.00 0.00 6.94 0.00 5.80 0.00 -
P/NAPS 1.03 1.16 0.93 0.86 0.86 0.83 0.82 16.40%

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