[BPURI] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -3.41%
YoY- -33.48%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 496,475 491,571 517,417 491,809 475,672 464,768 437,409 8.81%
PBT 6,593 6,409 4,121 3,554 4,389 4,917 7,999 -12.10%
Tax -889 -1,228 -1,039 -996 -1,506 -1,782 -2,647 -51.71%
NP 5,704 5,181 3,082 2,558 2,883 3,135 5,352 4.34%
-
NP to SH 5,415 5,122 3,616 3,735 3,867 4,054 5,547 -1.59%
-
Tax Rate 13.48% 19.16% 25.21% 28.02% 34.31% 36.24% 33.09% -
Total Cost 490,771 486,390 514,335 489,251 472,789 461,633 432,057 8.87%
-
Net Worth 69,266 67,955 66,553 67,342 66,054 63,363 65,439 3.86%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,043 4,043 3,183 3,183 3,996 3,996 2,429 40.49%
Div Payout % 74.68% 78.95% 88.03% 85.23% 103.35% 98.59% 43.81% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,266 67,955 66,553 67,342 66,054 63,363 65,439 3.86%
NOSH 80,833 80,900 80,955 80,833 80,681 78,333 80,829 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.15% 1.05% 0.60% 0.52% 0.61% 0.67% 1.22% -
ROE 7.82% 7.54% 5.43% 5.55% 5.85% 6.40% 8.48% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 614.20 607.63 639.14 608.42 589.57 593.32 541.15 8.81%
EPS 6.70 6.33 4.47 4.62 4.79 5.18 6.86 -1.56%
DPS 5.00 5.00 3.93 3.94 4.95 5.10 3.00 40.61%
NAPS 0.8569 0.84 0.8221 0.8331 0.8187 0.8089 0.8096 3.86%
Adjusted Per Share Value based on latest NOSH - 80,833
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.57 72.84 76.67 72.88 70.49 68.87 64.82 8.81%
EPS 0.80 0.76 0.54 0.55 0.57 0.60 0.82 -1.63%
DPS 0.60 0.60 0.47 0.47 0.59 0.59 0.36 40.61%
NAPS 0.1026 0.1007 0.0986 0.0998 0.0979 0.0939 0.097 3.81%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.75 0.71 0.65 0.68 0.74 0.73 0.82 -
P/RPS 0.12 0.12 0.10 0.11 0.13 0.12 0.15 -13.83%
P/EPS 11.20 11.21 14.55 14.72 15.44 14.11 11.95 -4.23%
EY 8.93 8.92 6.87 6.80 6.48 7.09 8.37 4.41%
DY 6.67 7.04 6.05 5.79 6.69 6.99 3.66 49.25%
P/NAPS 0.88 0.85 0.79 0.82 0.90 0.90 1.01 -8.78%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 24/11/06 28/08/06 29/05/06 13/03/06 29/11/05 -
Price 0.80 0.72 0.71 0.69 0.67 0.73 0.77 -
P/RPS 0.13 0.12 0.11 0.11 0.11 0.12 0.14 -4.82%
P/EPS 11.94 11.37 15.90 14.93 13.98 14.11 11.22 4.23%
EY 8.37 8.79 6.29 6.70 7.15 7.09 8.91 -4.08%
DY 6.25 6.94 5.54 5.71 7.39 6.99 3.90 36.98%
P/NAPS 0.93 0.86 0.86 0.83 0.82 0.90 0.95 -1.40%

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