[BPURI] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -6.47%
YoY- 27.51%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 195,121 151,770 160,915 104,746 124,954 143,231 123,544 35.50%
PBT 1,880 2,545 2,257 1,802 1,310 1,926 1,555 13.44%
Tax 200 -249 -124 -279 11 -274 -347 -
NP 2,080 2,296 2,133 1,523 1,321 1,652 1,208 43.51%
-
NP to SH 2,017 2,013 1,645 1,358 1,452 1,441 1,164 44.12%
-
Tax Rate -10.64% 9.78% 5.49% 15.48% -0.84% 14.23% 22.32% -
Total Cost 193,041 149,474 158,782 103,223 123,633 141,579 122,336 35.42%
-
Net Worth 73,777 72,525 69,349 69,266 67,955 66,553 67,342 6.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,306 1,643 - - 2,427 - 1,616 60.94%
Div Payout % 163.93% 81.63% - - 167.15% - 138.89% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 73,777 72,525 69,349 69,266 67,955 66,553 67,342 6.25%
NOSH 82,663 82,163 81,034 80,833 80,900 80,955 80,833 1.49%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.07% 1.51% 1.33% 1.45% 1.06% 1.15% 0.98% -
ROE 2.73% 2.78% 2.37% 1.96% 2.14% 2.17% 1.73% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 236.04 184.72 198.58 129.58 154.45 176.93 152.84 33.50%
EPS 2.44 2.45 2.03 1.68 1.79 1.78 1.44 41.99%
DPS 4.00 2.00 0.00 0.00 3.00 0.00 2.00 58.53%
NAPS 0.8925 0.8827 0.8558 0.8569 0.84 0.8221 0.8331 4.68%
Adjusted Per Share Value based on latest NOSH - 80,833
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.91 22.49 23.84 15.52 18.52 21.22 18.31 35.48%
EPS 0.30 0.30 0.24 0.20 0.22 0.21 0.17 45.88%
DPS 0.49 0.24 0.00 0.00 0.36 0.00 0.24 60.72%
NAPS 0.1093 0.1075 0.1028 0.1026 0.1007 0.0986 0.0998 6.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.90 0.95 1.20 0.75 0.71 0.65 0.68 -
P/RPS 0.38 0.51 0.60 0.58 0.46 0.37 0.44 -9.28%
P/EPS 36.89 38.78 59.11 44.64 39.56 36.52 47.22 -15.13%
EY 2.71 2.58 1.69 2.24 2.53 2.74 2.12 17.73%
DY 4.44 2.11 0.00 0.00 4.23 0.00 2.94 31.53%
P/NAPS 1.01 1.08 1.40 0.88 0.85 0.79 0.82 14.86%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 27/08/07 28/05/07 27/02/07 24/11/06 28/08/06 -
Price 0.84 0.91 0.99 0.80 0.72 0.71 0.69 -
P/RPS 0.36 0.49 0.50 0.62 0.47 0.40 0.45 -13.78%
P/EPS 34.43 37.14 48.77 47.62 40.12 39.89 47.92 -19.73%
EY 2.90 2.69 2.05 2.10 2.49 2.51 2.09 24.32%
DY 4.76 2.20 0.00 0.00 4.17 0.00 2.90 39.02%
P/NAPS 0.94 1.03 1.16 0.93 0.86 0.86 0.83 8.62%

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