[BPURI] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.7%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 672,144 653,718 607,869 542,385 533,846 496,475 491,571 23.21%
PBT 9,296 8,503 8,528 7,914 7,295 6,593 6,409 28.16%
Tax -1,199 -415 -552 -641 -666 -889 -1,228 -1.58%
NP 8,097 8,088 7,976 7,273 6,629 5,704 5,181 34.70%
-
NP to SH 7,065 6,861 7,020 6,468 5,896 5,415 5,122 23.93%
-
Tax Rate 12.90% 4.88% 6.47% 8.10% 9.13% 13.48% 19.16% -
Total Cost 664,047 645,630 599,893 535,112 527,217 490,771 486,390 23.09%
-
Net Worth 76,304 74,726 73,777 72,525 69,349 69,266 67,955 8.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,306 3,306 3,306 2,427 2,427 4,043 4,043 -12.56%
Div Payout % 46.80% 48.19% 47.10% 37.52% 41.16% 74.68% 78.95% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 76,304 74,726 73,777 72,525 69,349 69,266 67,955 8.03%
NOSH 82,544 82,689 82,663 82,163 81,034 80,833 80,900 1.35%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.20% 1.24% 1.31% 1.34% 1.24% 1.15% 1.05% -
ROE 9.26% 9.18% 9.52% 8.92% 8.50% 7.82% 7.54% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 814.28 790.57 735.35 660.13 658.79 614.20 607.63 21.57%
EPS 8.56 8.30 8.49 7.87 7.28 6.70 6.33 22.30%
DPS 4.00 4.00 4.00 3.00 3.00 5.00 5.00 -13.83%
NAPS 0.9244 0.9037 0.8925 0.8827 0.8558 0.8569 0.84 6.59%
Adjusted Per Share Value based on latest NOSH - 82,163
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 83.40 81.11 75.42 67.30 66.24 61.60 60.99 23.22%
EPS 0.88 0.85 0.87 0.80 0.73 0.67 0.64 23.67%
DPS 0.41 0.41 0.41 0.30 0.30 0.50 0.50 -12.40%
NAPS 0.0947 0.0927 0.0915 0.09 0.086 0.0859 0.0843 8.07%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.96 0.69 0.90 0.95 1.20 0.75 0.71 -
P/RPS 0.12 0.09 0.12 0.14 0.18 0.12 0.12 0.00%
P/EPS 11.22 8.32 10.60 12.07 16.49 11.20 11.21 0.05%
EY 8.92 12.03 9.44 8.29 6.06 8.93 8.92 0.00%
DY 4.17 5.80 4.44 3.16 2.50 6.67 7.04 -29.49%
P/NAPS 1.04 0.76 1.01 1.08 1.40 0.88 0.85 14.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 26/02/08 27/11/07 27/08/07 28/05/07 27/02/07 -
Price 0.95 0.90 0.84 0.91 0.99 0.80 0.72 -
P/RPS 0.12 0.11 0.11 0.14 0.15 0.13 0.12 0.00%
P/EPS 11.10 10.85 9.89 11.56 13.61 11.94 11.37 -1.59%
EY 9.01 9.22 10.11 8.65 7.35 8.37 8.79 1.66%
DY 4.21 4.44 4.76 3.30 3.03 6.25 6.94 -28.36%
P/NAPS 1.03 1.00 0.94 1.03 1.16 0.93 0.86 12.79%

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