[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.73%
YoY- -14.94%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 491,571 366,617 223,386 99,842 464,768 313,968 196,345 84.07%
PBT 6,409 5,099 3,173 1,618 4,917 5,895 4,536 25.83%
Tax -1,228 -1,239 -965 -618 -1,662 -1,862 -1,631 -17.19%
NP 5,181 3,860 2,208 1,000 3,255 4,033 2,905 46.91%
-
NP to SH 5,122 3,670 2,229 1,065 4,054 4,108 2,548 59.07%
-
Tax Rate 19.16% 24.30% 30.41% 38.20% 33.80% 31.59% 35.96% -
Total Cost 486,390 362,757 221,178 98,842 461,513 309,935 193,440 84.59%
-
Net Worth 68,023 66,456 67,526 66,054 65,388 65,469 65,673 2.36%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,049 - 1,621 - 4,041 - 2,426 40.57%
Div Payout % 79.05% - 72.73% - 99.70% - 95.24% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 68,023 66,456 67,526 66,054 65,388 65,469 65,673 2.36%
NOSH 80,980 80,837 81,054 80,681 80,836 80,866 80,888 0.07%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.05% 1.05% 0.99% 1.00% 0.70% 1.28% 1.48% -
ROE 7.53% 5.52% 3.30% 1.61% 6.20% 6.27% 3.88% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 607.03 453.53 275.60 123.75 574.95 388.26 242.73 83.93%
EPS 6.33 4.54 2.75 1.32 5.01 5.08 3.15 59.04%
DPS 5.00 0.00 2.00 0.00 5.00 0.00 3.00 40.44%
NAPS 0.84 0.8221 0.8331 0.8187 0.8089 0.8096 0.8119 2.28%
Adjusted Per Share Value based on latest NOSH - 80,681
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 72.84 54.33 33.10 14.79 68.87 46.52 29.10 84.04%
EPS 0.76 0.54 0.33 0.16 0.60 0.61 0.38 58.53%
DPS 0.60 0.00 0.24 0.00 0.60 0.00 0.36 40.44%
NAPS 0.1008 0.0985 0.1001 0.0979 0.0969 0.097 0.0973 2.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.71 0.65 0.68 0.74 0.73 0.82 0.97 -
P/RPS 0.12 0.14 0.25 0.60 0.13 0.21 0.40 -55.08%
P/EPS 11.23 14.32 24.73 56.06 14.56 16.14 30.79 -48.85%
EY 8.91 6.98 4.04 1.78 6.87 6.20 3.25 95.52%
DY 7.04 0.00 2.94 0.00 6.85 0.00 3.09 72.88%
P/NAPS 0.85 0.79 0.82 0.90 0.90 1.01 1.19 -20.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 28/08/06 29/05/06 13/03/06 29/11/05 29/08/05 -
Price 0.72 0.71 0.69 0.67 0.73 0.77 0.90 -
P/RPS 0.12 0.16 0.25 0.54 0.13 0.20 0.37 -52.69%
P/EPS 11.38 15.64 25.09 50.76 14.56 15.16 28.57 -45.77%
EY 8.78 6.39 3.99 1.97 6.87 6.60 3.50 84.31%
DY 6.94 0.00 2.90 0.00 6.85 0.00 3.33 62.94%
P/NAPS 0.86 0.86 0.83 0.82 0.90 0.95 1.11 -15.60%

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