[BPURI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.28%
YoY- -39.1%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 529,421 321,259 134,952 676,542 530,188 329,936 150,595 131.02%
PBT 6,900 4,093 1,627 8,034 7,294 4,827 1,777 146.84%
Tax -1,445 -769 -281 -2,869 -2,226 -1,050 -142 368.92%
NP 5,455 3,324 1,346 5,165 5,068 3,777 1,635 123.11%
-
NP to SH 4,391 2,583 1,015 4,283 4,295 3,048 1,199 137.40%
-
Tax Rate 20.94% 18.79% 17.27% 35.71% 30.52% 21.75% 7.99% -
Total Cost 523,966 317,935 133,606 671,377 525,120 326,159 148,960 131.11%
-
Net Worth 80,163 77,213 75,797 74,736 74,852 76,356 74,726 4.78%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,705 - - 3,313 - - - -
Div Payout % 38.83% - - 77.36% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 80,163 77,213 75,797 74,736 74,852 76,356 74,726 4.78%
NOSH 85,262 83,863 83,884 82,838 82,755 82,601 82,689 2.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.03% 1.03% 1.00% 0.76% 0.96% 1.14% 1.09% -
ROE 5.48% 3.35% 1.34% 5.73% 5.74% 3.99% 1.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 620.93 383.07 160.88 816.70 640.67 399.43 182.12 126.35%
EPS 5.15 3.08 1.21 5.17 5.19 3.69 1.45 132.60%
DPS 2.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.9402 0.9207 0.9036 0.9022 0.9045 0.9244 0.9037 2.67%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 65.69 39.86 16.74 83.94 65.78 40.94 18.68 131.07%
EPS 0.54 0.32 0.13 0.53 0.53 0.38 0.15 134.70%
DPS 0.21 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.0995 0.0958 0.094 0.0927 0.0929 0.0947 0.0927 4.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.83 0.90 0.80 0.96 0.94 0.96 0.69 -
P/RPS 0.13 0.23 0.50 0.12 0.15 0.24 0.38 -51.05%
P/EPS 16.12 29.22 66.12 18.57 18.11 26.02 47.59 -51.37%
EY 6.20 3.42 1.51 5.39 5.52 3.84 2.10 105.66%
DY 2.41 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.88 0.98 0.89 1.06 1.04 1.04 0.76 10.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 19/08/09 28/05/09 19/02/09 25/11/08 26/08/08 28/05/08 -
Price 0.84 0.80 0.88 0.81 0.80 0.95 0.90 -
P/RPS 0.14 0.21 0.55 0.10 0.12 0.24 0.49 -56.58%
P/EPS 16.31 25.97 72.73 15.67 15.41 25.75 62.07 -58.94%
EY 6.13 3.85 1.38 6.38 6.49 3.88 1.61 143.63%
DY 2.38 0.00 0.00 4.94 0.00 0.00 0.00 -
P/NAPS 0.89 0.87 0.97 0.90 0.88 1.03 1.00 -7.46%

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