[BPURI] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.19%
YoY- -34.81%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 533,846 496,475 491,571 517,417 491,809 475,672 464,768 9.70%
PBT 7,295 6,593 6,409 4,121 3,554 4,389 4,917 30.17%
Tax -666 -889 -1,228 -1,039 -996 -1,506 -1,782 -48.20%
NP 6,629 5,704 5,181 3,082 2,558 2,883 3,135 64.96%
-
NP to SH 5,896 5,415 5,122 3,616 3,735 3,867 4,054 28.45%
-
Tax Rate 9.13% 13.48% 19.16% 25.21% 28.02% 34.31% 36.24% -
Total Cost 527,217 490,771 486,390 514,335 489,251 472,789 461,633 9.28%
-
Net Worth 69,349 69,266 67,955 66,553 67,342 66,054 63,363 6.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,427 4,043 4,043 3,183 3,183 3,996 3,996 -28.34%
Div Payout % 41.16% 74.68% 78.95% 88.03% 85.23% 103.35% 98.59% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 69,349 69,266 67,955 66,553 67,342 66,054 63,363 6.22%
NOSH 81,034 80,833 80,900 80,955 80,833 80,681 78,333 2.29%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.24% 1.15% 1.05% 0.60% 0.52% 0.61% 0.67% -
ROE 8.50% 7.82% 7.54% 5.43% 5.55% 5.85% 6.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 658.79 614.20 607.63 639.14 608.42 589.57 593.32 7.24%
EPS 7.28 6.70 6.33 4.47 4.62 4.79 5.18 25.54%
DPS 3.00 5.00 5.00 3.93 3.94 4.95 5.10 -29.86%
NAPS 0.8558 0.8569 0.84 0.8221 0.8331 0.8187 0.8089 3.83%
Adjusted Per Share Value based on latest NOSH - 80,955
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 66.24 61.60 60.99 64.20 61.02 59.02 57.67 9.70%
EPS 0.73 0.67 0.64 0.45 0.46 0.48 0.50 28.78%
DPS 0.30 0.50 0.50 0.39 0.39 0.50 0.50 -28.92%
NAPS 0.086 0.0859 0.0843 0.0826 0.0836 0.082 0.0786 6.19%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.20 0.75 0.71 0.65 0.68 0.74 0.73 -
P/RPS 0.18 0.12 0.12 0.10 0.11 0.13 0.12 31.13%
P/EPS 16.49 11.20 11.21 14.55 14.72 15.44 14.11 10.98%
EY 6.06 8.93 8.92 6.87 6.80 6.48 7.09 -9.96%
DY 2.50 6.67 7.04 6.05 5.79 6.69 6.99 -49.70%
P/NAPS 1.40 0.88 0.85 0.79 0.82 0.90 0.90 34.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 27/02/07 24/11/06 28/08/06 29/05/06 13/03/06 -
Price 0.99 0.80 0.72 0.71 0.69 0.67 0.73 -
P/RPS 0.15 0.13 0.12 0.11 0.11 0.11 0.12 16.08%
P/EPS 13.61 11.94 11.37 15.90 14.93 13.98 14.11 -2.38%
EY 7.35 8.37 8.79 6.29 6.70 7.15 7.09 2.43%
DY 3.03 6.25 6.94 5.54 5.71 7.39 6.99 -42.81%
P/NAPS 1.16 0.93 0.86 0.86 0.83 0.82 0.90 18.48%

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