[BPURI] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -14.2%
YoY- -1.12%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,173,608 1,190,640 1,178,063 1,258,087 1,255,121 1,221,530 1,230,646 -3.11%
PBT 25,947 26,706 25,849 16,148 14,555 14,494 14,136 49.96%
Tax -20,919 -20,197 -19,091 -5,308 -2,051 -2,557 -2,773 285.11%
NP 5,028 6,509 6,758 10,840 12,504 11,937 11,363 -41.96%
-
NP to SH 4,271 5,986 5,997 10,046 11,708 10,998 10,603 -45.48%
-
Tax Rate 80.62% 75.63% 73.86% 32.87% 14.09% 17.64% 19.62% -
Total Cost 1,168,580 1,184,131 1,171,305 1,247,247 1,242,617 1,209,593 1,219,283 -2.79%
-
Net Worth 134,441 132,611 123,780 118,712 115,005 110,813 106,321 16.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,336 2,336 2,336 2,126 4,232 4,232 4,232 -32.73%
Div Payout % 54.70% 39.03% 38.96% 21.17% 36.15% 38.48% 39.92% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 134,441 132,611 123,780 118,712 115,005 110,813 106,321 16.95%
NOSH 123,352 123,727 116,818 111,164 108,117 107,794 106,321 10.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.43% 0.55% 0.57% 0.86% 1.00% 0.98% 0.92% -
ROE 3.18% 4.51% 4.84% 8.46% 10.18% 9.92% 9.97% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 951.43 962.31 1,008.46 1,131.74 1,160.88 1,133.20 1,157.48 -12.26%
EPS 3.46 4.84 5.13 9.04 10.83 10.20 9.97 -50.64%
DPS 1.89 1.89 2.00 1.91 3.91 3.93 3.98 -39.16%
NAPS 1.0899 1.0718 1.0596 1.0679 1.0637 1.028 1.00 5.91%
Adjusted Per Share Value based on latest NOSH - 111,164
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 145.61 147.73 146.17 156.10 155.73 151.56 152.69 -3.11%
EPS 0.53 0.74 0.74 1.25 1.45 1.36 1.32 -45.60%
DPS 0.29 0.29 0.29 0.26 0.53 0.53 0.53 -33.12%
NAPS 0.1668 0.1645 0.1536 0.1473 0.1427 0.1375 0.1319 16.95%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.87 0.90 0.88 0.96 1.20 1.30 1.40 -
P/RPS 0.09 0.09 0.09 0.08 0.10 0.11 0.12 -17.46%
P/EPS 25.13 18.60 17.14 10.62 11.08 12.74 14.04 47.47%
EY 3.98 5.38 5.83 9.41 9.02 7.85 7.12 -32.16%
DY 2.18 2.10 2.27 1.99 3.26 3.02 2.84 -16.17%
P/NAPS 0.80 0.84 0.83 0.90 1.13 1.26 1.40 -31.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 22/11/11 22/08/11 23/05/11 28/02/11 -
Price 0.83 0.87 0.94 0.87 1.12 1.22 1.31 -
P/RPS 0.09 0.09 0.09 0.08 0.10 0.11 0.11 -12.53%
P/EPS 23.97 17.98 18.31 9.63 10.34 11.96 13.14 49.35%
EY 4.17 5.56 5.46 10.39 9.67 8.36 7.61 -33.06%
DY 2.28 2.17 2.13 2.20 3.50 3.22 3.04 -17.46%
P/NAPS 0.76 0.81 0.89 0.81 1.05 1.19 1.31 -30.46%

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