[BPURI] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.97%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 660,899 676,542 720,626 672,144 653,718 607,869 542,385 14.06%
PBT 7,884 8,034 9,218 9,296 8,503 8,528 7,914 -0.25%
Tax -3,008 -2,869 -2,126 -1,199 -415 -552 -641 180.03%
NP 4,876 5,165 7,092 8,097 8,088 7,976 7,273 -23.38%
-
NP to SH 4,099 4,283 6,299 7,065 6,861 7,020 6,468 -26.19%
-
Tax Rate 38.15% 35.71% 23.06% 12.90% 4.88% 6.47% 8.10% -
Total Cost 656,023 671,377 713,534 664,047 645,630 599,893 535,112 14.53%
-
Net Worth 75,797 81,198 74,696 76,304 74,726 73,777 72,525 2.98%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,451 3,451 4,958 3,306 3,306 3,306 2,427 26.42%
Div Payout % 84.21% 80.59% 78.71% 46.80% 48.19% 47.10% 37.52% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 75,797 81,198 74,696 76,304 74,726 73,777 72,525 2.98%
NOSH 83,884 90,000 82,582 82,544 82,689 82,663 82,163 1.39%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.74% 0.76% 0.98% 1.20% 1.24% 1.31% 1.34% -
ROE 5.41% 5.27% 8.43% 9.26% 9.18% 9.52% 8.92% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 787.87 751.71 872.61 814.28 790.57 735.35 660.13 12.50%
EPS 4.89 4.76 7.63 8.56 8.30 8.49 7.87 -27.16%
DPS 4.11 3.84 6.00 4.00 4.00 4.00 3.00 23.32%
NAPS 0.9036 0.9022 0.9045 0.9244 0.9037 0.8925 0.8827 1.57%
Adjusted Per Share Value based on latest NOSH - 82,544
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 82.00 83.94 89.41 83.40 81.11 75.42 67.30 14.06%
EPS 0.51 0.53 0.78 0.88 0.85 0.87 0.80 -25.90%
DPS 0.43 0.43 0.62 0.41 0.41 0.41 0.30 27.09%
NAPS 0.094 0.1007 0.0927 0.0947 0.0927 0.0915 0.09 2.93%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.80 0.96 0.94 0.96 0.69 0.90 0.95 -
P/RPS 0.10 0.13 0.11 0.12 0.09 0.12 0.14 -20.07%
P/EPS 16.37 20.17 12.32 11.22 8.32 10.60 12.07 22.50%
EY 6.11 4.96 8.11 8.92 12.03 9.44 8.29 -18.39%
DY 5.14 3.99 6.38 4.17 5.80 4.44 3.16 38.26%
P/NAPS 0.89 1.06 1.04 1.04 0.76 1.01 1.08 -12.09%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 19/02/09 25/11/08 26/08/08 28/05/08 26/02/08 27/11/07 -
Price 0.88 0.81 0.80 0.95 0.90 0.84 0.91 -
P/RPS 0.11 0.11 0.09 0.12 0.11 0.11 0.14 -14.83%
P/EPS 18.01 17.02 10.49 11.10 10.85 9.89 11.56 34.35%
EY 5.55 5.88 9.53 9.01 9.22 10.11 8.65 -25.58%
DY 4.68 4.73 7.50 4.21 4.44 4.76 3.30 26.20%
P/NAPS 0.97 0.90 0.88 1.03 1.00 0.94 1.03 -3.91%

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