[BPURI] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.79%
YoY- 16791.67%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 294,764 267,714 298,421 250,723 208,162 186,307 134,952 68.26%
PBT 4,247 4,376 2,602 4,512 2,807 2,466 1,627 89.47%
Tax -935 -822 -634 -2,542 -676 -488 -281 122.71%
NP 3,312 3,554 1,968 1,970 2,131 1,978 1,346 82.16%
-
NP to SH 3,285 3,139 1,707 2,003 1,808 1,568 1,015 118.64%
-
Tax Rate 22.02% 18.78% 24.37% 56.34% 24.08% 19.79% 17.27% -
Total Cost 291,452 264,160 296,453 248,753 206,031 184,329 133,606 68.12%
-
Net Worth 105,288 101,697 99,526 99,610 82,921 77,200 75,797 24.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,105 - - 2,075 1,763 - - -
Div Payout % 64.10% - - 103.63% 97.56% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 105,288 101,697 99,526 99,610 82,921 77,200 75,797 24.46%
NOSH 105,288 104,983 104,085 103,782 88,195 83,850 83,884 16.34%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.12% 1.33% 0.66% 0.79% 1.02% 1.06% 1.00% -
ROE 3.12% 3.09% 1.72% 2.01% 2.18% 2.03% 1.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 279.96 255.01 286.71 241.59 236.02 222.19 160.88 44.62%
EPS 3.12 2.99 1.64 1.93 2.05 1.87 1.21 87.92%
DPS 2.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.00 0.9687 0.9562 0.9598 0.9402 0.9207 0.9036 6.98%
Adjusted Per Share Value based on latest NOSH - 103,782
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.68 39.67 44.22 37.15 30.85 27.61 20.00 68.25%
EPS 0.49 0.47 0.25 0.30 0.27 0.23 0.15 120.00%
DPS 0.31 0.00 0.00 0.31 0.26 0.00 0.00 -
NAPS 0.156 0.1507 0.1475 0.1476 0.1229 0.1144 0.1123 24.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.03 1.16 0.86 0.83 0.90 0.80 -
P/RPS 0.45 0.40 0.40 0.36 0.35 0.41 0.50 -6.77%
P/EPS 40.38 34.45 70.73 44.56 40.49 48.13 66.12 -27.99%
EY 2.48 2.90 1.41 2.24 2.47 2.08 1.51 39.16%
DY 1.59 0.00 0.00 2.33 2.41 0.00 0.00 -
P/NAPS 1.26 1.06 1.21 0.90 0.88 0.98 0.89 26.05%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 23/08/10 25/05/10 24/02/10 24/11/09 19/08/09 28/05/09 -
Price 1.30 1.18 1.06 0.85 0.84 0.80 0.88 -
P/RPS 0.46 0.46 0.37 0.35 0.36 0.36 0.55 -11.22%
P/EPS 41.67 39.46 64.63 44.04 40.98 42.78 72.73 -30.99%
EY 2.40 2.53 1.55 2.27 2.44 2.34 1.38 44.56%
DY 1.54 0.00 0.00 2.35 2.38 0.00 0.00 -
P/NAPS 1.30 1.22 1.11 0.89 0.89 0.87 0.97 21.53%

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