[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1.31%
YoY- -14.42%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 366,617 223,386 99,842 464,768 313,968 196,345 88,938 156.86%
PBT 5,099 3,173 1,618 4,917 5,895 4,536 2,146 77.96%
Tax -1,239 -965 -618 -1,662 -1,862 -1,631 -894 24.28%
NP 3,860 2,208 1,000 3,255 4,033 2,905 1,252 111.68%
-
NP to SH 3,670 2,229 1,065 4,054 4,108 2,548 1,252 104.68%
-
Tax Rate 24.30% 30.41% 38.20% 33.80% 31.59% 35.96% 41.66% -
Total Cost 362,757 221,178 98,842 461,513 309,935 193,440 87,686 157.48%
-
Net Worth 66,456 67,526 66,054 65,388 65,469 65,673 64,272 2.25%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 1,621 - 4,041 - 2,426 - -
Div Payout % - 72.73% - 99.70% - 95.24% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 66,456 67,526 66,054 65,388 65,469 65,673 64,272 2.25%
NOSH 80,837 81,054 80,681 80,836 80,866 80,888 80,774 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.05% 0.99% 1.00% 0.70% 1.28% 1.48% 1.41% -
ROE 5.52% 3.30% 1.61% 6.20% 6.27% 3.88% 1.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 453.53 275.60 123.75 574.95 388.26 242.73 110.11 156.73%
EPS 4.54 2.75 1.32 5.01 5.08 3.15 1.55 104.58%
DPS 0.00 2.00 0.00 5.00 0.00 3.00 0.00 -
NAPS 0.8221 0.8331 0.8187 0.8089 0.8096 0.8119 0.7957 2.19%
Adjusted Per Share Value based on latest NOSH - 78,333
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.49 27.72 12.39 57.67 38.96 24.36 11.03 156.95%
EPS 0.46 0.28 0.13 0.50 0.51 0.32 0.16 102.05%
DPS 0.00 0.20 0.00 0.50 0.00 0.30 0.00 -
NAPS 0.0825 0.0838 0.082 0.0811 0.0812 0.0815 0.0797 2.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.68 0.74 0.73 0.82 0.97 1.13 -
P/RPS 0.14 0.25 0.60 0.13 0.21 0.40 1.03 -73.53%
P/EPS 14.32 24.73 56.06 14.56 16.14 30.79 72.90 -66.17%
EY 6.98 4.04 1.78 6.87 6.20 3.25 1.37 195.79%
DY 0.00 2.94 0.00 6.85 0.00 3.09 0.00 -
P/NAPS 0.79 0.82 0.90 0.90 1.01 1.19 1.42 -32.33%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 28/08/06 29/05/06 13/03/06 29/11/05 29/08/05 26/05/05 -
Price 0.71 0.69 0.67 0.73 0.77 0.90 1.00 -
P/RPS 0.16 0.25 0.54 0.13 0.20 0.37 0.91 -68.58%
P/EPS 15.64 25.09 50.76 14.56 15.16 28.57 64.52 -61.08%
EY 6.39 3.99 1.97 6.87 6.60 3.50 1.55 156.88%
DY 0.00 2.90 0.00 6.85 0.00 3.33 0.00 -
P/NAPS 0.86 0.83 0.82 0.90 0.95 1.11 1.26 -22.46%

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