[BPURI] QoQ 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- -100.96%
YoY- -100.59%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 208,162 186,307 134,952 146,354 200,252 179,341 150,595 24.06%
PBT 2,807 2,466 1,627 740 2,467 3,050 1,777 35.59%
Tax -676 -488 -281 -643 -1,176 -908 -142 182.72%
NP 2,131 1,978 1,346 97 1,291 2,142 1,635 19.30%
-
NP to SH 1,808 1,568 1,015 -12 1,247 1,849 1,199 31.46%
-
Tax Rate 24.08% 19.79% 17.27% 86.89% 47.67% 29.77% 7.99% -
Total Cost 206,031 184,329 133,606 146,257 198,961 177,199 148,960 24.11%
-
Net Worth 82,921 77,200 75,797 81,198 74,696 76,304 74,726 7.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,763 - - 1,800 - - - -
Div Payout % 97.56% - - 0.00% - - - -
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 82,921 77,200 75,797 81,198 74,696 76,304 74,726 7.17%
NOSH 88,195 83,850 83,884 90,000 82,582 82,544 82,689 4.38%
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 1.02% 1.06% 1.00% 0.07% 0.64% 1.19% 1.09% -
ROE 2.18% 2.03% 1.34% -0.01% 1.67% 2.42% 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 236.02 222.19 160.88 162.62 242.49 217.27 182.12 18.84%
EPS 2.05 1.87 1.21 -0.01 1.51 2.24 1.45 25.94%
DPS 2.00 0.00 0.00 2.00 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 30.85 27.61 20.00 21.69 29.67 26.58 22.32 24.05%
EPS 0.27 0.23 0.15 0.00 0.18 0.27 0.18 31.00%
DPS 0.26 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.1229 0.1144 0.1123 0.1203 0.1107 0.1131 0.1107 7.21%
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 0.35 0.41 0.50 0.59 0.39 0.44 0.38 -5.33%
P/EPS 40.49 48.13 66.12 -7,200.00 62.25 42.86 47.59 -10.20%
EY 2.47 2.08 1.51 -0.01 1.61 2.33 2.10 11.41%
DY 2.41 0.00 0.00 2.08 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 0.36 0.36 0.55 0.50 0.33 0.44 0.49 -18.56%
P/EPS 40.98 42.78 72.73 -6,075.00 52.98 42.41 62.07 -24.15%
EY 2.44 2.34 1.38 -0.02 1.89 2.36 1.61 31.90%
DY 2.38 0.00 0.00 2.47 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