[BPURI] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.21%
YoY- 21.19%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 491,809 475,672 464,768 437,409 417,295 389,396 409,187 13.08%
PBT 3,554 4,389 4,917 7,999 7,062 5,523 5,449 -24.85%
Tax -996 -1,506 -1,782 -2,647 -1,210 -353 -714 24.92%
NP 2,558 2,883 3,135 5,352 5,852 5,170 4,735 -33.74%
-
NP to SH 3,735 3,867 4,054 5,547 5,615 5,170 4,735 -14.66%
-
Tax Rate 28.02% 34.31% 36.24% 33.09% 17.13% 6.39% 13.10% -
Total Cost 489,251 472,789 461,633 432,057 411,443 384,226 404,452 13.56%
-
Net Worth 67,342 66,054 63,363 65,439 65,763 64,272 74,895 -6.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,183 3,996 3,996 2,429 2,429 - - -
Div Payout % 85.23% 103.35% 98.59% 43.81% 43.28% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 67,342 66,054 63,363 65,439 65,763 64,272 74,895 -6.85%
NOSH 80,833 80,681 78,333 80,829 80,999 80,774 80,663 0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.52% 0.61% 0.67% 1.22% 1.40% 1.33% 1.16% -
ROE 5.55% 5.85% 6.40% 8.48% 8.54% 8.04% 6.32% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 608.42 589.57 593.32 541.15 515.18 482.08 507.28 12.92%
EPS 4.62 4.79 5.18 6.86 6.93 6.40 5.87 -14.79%
DPS 3.94 4.95 5.10 3.00 3.00 0.00 0.00 -
NAPS 0.8331 0.8187 0.8089 0.8096 0.8119 0.7957 0.9285 -6.99%
Adjusted Per Share Value based on latest NOSH - 80,829
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.02 59.02 57.67 54.27 51.78 48.31 50.77 13.08%
EPS 0.46 0.48 0.50 0.69 0.70 0.64 0.59 -15.32%
DPS 0.39 0.50 0.50 0.30 0.30 0.00 0.00 -
NAPS 0.0836 0.082 0.0786 0.0812 0.0816 0.0797 0.0929 -6.80%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.68 0.74 0.73 0.82 0.97 1.13 1.06 -
P/RPS 0.11 0.13 0.12 0.15 0.19 0.23 0.21 -35.09%
P/EPS 14.72 15.44 14.11 11.95 13.99 17.65 18.06 -12.77%
EY 6.80 6.48 7.09 8.37 7.15 5.66 5.54 14.68%
DY 5.79 6.69 6.99 3.66 3.09 0.00 0.00 -
P/NAPS 0.82 0.90 0.90 1.01 1.19 1.42 1.14 -19.76%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 13/03/06 29/11/05 29/08/05 26/05/05 28/02/05 -
Price 0.69 0.67 0.73 0.77 0.90 1.00 1.05 -
P/RPS 0.11 0.11 0.12 0.14 0.17 0.21 0.21 -35.09%
P/EPS 14.93 13.98 14.11 11.22 12.98 15.62 17.89 -11.38%
EY 6.70 7.15 7.09 8.91 7.70 6.40 5.59 12.87%
DY 5.71 7.39 6.99 3.90 3.33 0.00 0.00 -
P/NAPS 0.83 0.82 0.90 0.95 1.11 1.26 1.13 -18.63%

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