[BPURI] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.84%
YoY- -2.61%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 667,865 660,899 676,542 720,626 672,144 653,718 607,869 6.48%
PBT 7,300 7,884 8,034 9,218 9,296 8,503 8,528 -9.85%
Tax -2,588 -3,008 -2,869 -2,126 -1,199 -415 -552 180.38%
NP 4,712 4,876 5,165 7,092 8,097 8,088 7,976 -29.61%
-
NP to SH 3,818 4,099 4,283 6,299 7,065 6,861 7,020 -33.39%
-
Tax Rate 35.45% 38.15% 35.71% 23.06% 12.90% 4.88% 6.47% -
Total Cost 663,153 656,023 671,377 713,534 664,047 645,630 599,893 6.91%
-
Net Worth 77,200 75,797 81,198 74,696 76,304 74,726 73,777 3.07%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,451 3,451 3,451 4,958 3,306 3,306 3,306 2.90%
Div Payout % 90.40% 84.21% 80.59% 78.71% 46.80% 48.19% 47.10% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 77,200 75,797 81,198 74,696 76,304 74,726 73,777 3.07%
NOSH 83,850 83,884 90,000 82,582 82,544 82,689 82,663 0.95%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.71% 0.74% 0.76% 0.98% 1.20% 1.24% 1.31% -
ROE 4.95% 5.41% 5.27% 8.43% 9.26% 9.18% 9.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 796.50 787.87 751.71 872.61 814.28 790.57 735.35 5.47%
EPS 4.55 4.89 4.76 7.63 8.56 8.30 8.49 -34.04%
DPS 4.12 4.11 3.84 6.00 4.00 4.00 4.00 1.99%
NAPS 0.9207 0.9036 0.9022 0.9045 0.9244 0.9037 0.8925 2.09%
Adjusted Per Share Value based on latest NOSH - 82,582
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 98.97 97.93 100.25 106.79 99.60 96.87 90.08 6.48%
EPS 0.57 0.61 0.63 0.93 1.05 1.02 1.04 -33.05%
DPS 0.51 0.51 0.51 0.73 0.49 0.49 0.49 2.70%
NAPS 0.1144 0.1123 0.1203 0.1107 0.1131 0.1107 0.1093 3.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.90 0.80 0.96 0.94 0.96 0.69 0.90 -
P/RPS 0.11 0.10 0.13 0.11 0.12 0.09 0.12 -5.64%
P/EPS 19.77 16.37 20.17 12.32 11.22 8.32 10.60 51.57%
EY 5.06 6.11 4.96 8.11 8.92 12.03 9.44 -34.03%
DY 4.57 5.14 3.99 6.38 4.17 5.80 4.44 1.94%
P/NAPS 0.98 0.89 1.06 1.04 1.04 0.76 1.01 -1.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 28/05/09 19/02/09 25/11/08 26/08/08 28/05/08 26/02/08 -
Price 0.80 0.88 0.81 0.80 0.95 0.90 0.84 -
P/RPS 0.10 0.11 0.11 0.09 0.12 0.11 0.11 -6.16%
P/EPS 17.57 18.01 17.02 10.49 11.10 10.85 9.89 46.73%
EY 5.69 5.55 5.88 9.53 9.01 9.22 10.11 -31.85%
DY 5.15 4.68 4.73 7.50 4.21 4.44 4.76 5.39%
P/NAPS 0.87 0.97 0.90 0.88 1.03 1.00 0.94 -5.03%

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