[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -76.3%
YoY- -15.35%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 780,144 529,421 321,259 134,952 676,542 530,188 329,936 77.20%
PBT 11,412 6,900 4,093 1,627 8,034 7,294 4,827 77.19%
Tax -3,987 -1,445 -769 -281 -2,869 -2,226 -1,050 142.80%
NP 7,425 5,455 3,324 1,346 5,165 5,068 3,777 56.73%
-
NP to SH 6,394 4,391 2,583 1,015 4,283 4,295 3,048 63.65%
-
Tax Rate 34.94% 20.94% 18.79% 17.27% 35.71% 30.52% 21.75% -
Total Cost 772,719 523,966 317,935 133,606 671,377 525,120 326,159 77.43%
-
Net Worth 86,436 80,163 77,213 75,797 74,736 74,852 76,356 8.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,602 1,705 - - 3,313 - - -
Div Payout % 56.34% 38.83% - - 77.36% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 86,436 80,163 77,213 75,797 74,736 74,852 76,356 8.59%
NOSH 90,056 85,262 83,863 83,884 82,838 82,755 82,601 5.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.95% 1.03% 1.03% 1.00% 0.76% 0.96% 1.14% -
ROE 7.40% 5.48% 3.35% 1.34% 5.73% 5.74% 3.99% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 866.28 620.93 383.07 160.88 816.70 640.67 399.43 67.31%
EPS 7.10 5.15 3.08 1.21 5.17 5.19 3.69 54.51%
DPS 4.00 2.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.9598 0.9402 0.9207 0.9036 0.9022 0.9045 0.9244 2.52%
Adjusted Per Share Value based on latest NOSH - 83,884
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.80 65.69 39.86 16.74 83.94 65.78 40.94 77.20%
EPS 0.79 0.54 0.32 0.13 0.53 0.53 0.38 62.67%
DPS 0.45 0.21 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.1072 0.0995 0.0958 0.094 0.0927 0.0929 0.0947 8.59%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.83 0.90 0.80 0.96 0.94 0.96 -
P/RPS 0.10 0.13 0.23 0.50 0.12 0.15 0.24 -44.12%
P/EPS 12.11 16.12 29.22 66.12 18.57 18.11 26.02 -39.86%
EY 8.26 6.20 3.42 1.51 5.39 5.52 3.84 66.40%
DY 4.65 2.41 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.90 0.88 0.98 0.89 1.06 1.04 1.04 -9.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 19/08/09 28/05/09 19/02/09 25/11/08 26/08/08 -
Price 0.85 0.84 0.80 0.88 0.81 0.80 0.95 -
P/RPS 0.10 0.14 0.21 0.55 0.10 0.12 0.24 -44.12%
P/EPS 11.97 16.31 25.97 72.73 15.67 15.41 25.75 -39.90%
EY 8.35 6.13 3.85 1.38 6.38 6.49 3.88 66.45%
DY 4.71 2.38 0.00 0.00 4.94 0.00 0.00 -
P/NAPS 0.89 0.89 0.87 0.97 0.90 0.88 1.03 -9.25%

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