[BPURI] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -26.92%
YoY- -14.38%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 517,417 491,809 475,672 464,768 437,409 417,295 389,396 20.84%
PBT 4,121 3,554 4,389 4,917 7,999 7,062 5,523 -17.71%
Tax -1,039 -996 -1,506 -1,782 -2,647 -1,210 -353 105.24%
NP 3,082 2,558 2,883 3,135 5,352 5,852 5,170 -29.14%
-
NP to SH 3,616 3,735 3,867 4,054 5,547 5,615 5,170 -21.18%
-
Tax Rate 25.21% 28.02% 34.31% 36.24% 33.09% 17.13% 6.39% -
Total Cost 514,335 489,251 472,789 461,633 432,057 411,443 384,226 21.44%
-
Net Worth 66,553 67,342 66,054 63,363 65,439 65,763 64,272 2.35%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,183 3,183 3,996 3,996 2,429 2,429 - -
Div Payout % 88.03% 85.23% 103.35% 98.59% 43.81% 43.28% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 66,553 67,342 66,054 63,363 65,439 65,763 64,272 2.35%
NOSH 80,955 80,833 80,681 78,333 80,829 80,999 80,774 0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.60% 0.52% 0.61% 0.67% 1.22% 1.40% 1.33% -
ROE 5.43% 5.55% 5.85% 6.40% 8.48% 8.54% 8.04% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 639.14 608.42 589.57 593.32 541.15 515.18 482.08 20.66%
EPS 4.47 4.62 4.79 5.18 6.86 6.93 6.40 -21.26%
DPS 3.93 3.94 4.95 5.10 3.00 3.00 0.00 -
NAPS 0.8221 0.8331 0.8187 0.8089 0.8096 0.8119 0.7957 2.19%
Adjusted Per Share Value based on latest NOSH - 78,333
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 76.67 72.88 70.49 68.87 64.82 61.84 57.70 20.84%
EPS 0.54 0.55 0.57 0.60 0.82 0.83 0.77 -21.04%
DPS 0.47 0.47 0.59 0.59 0.36 0.36 0.00 -
NAPS 0.0986 0.0998 0.0979 0.0939 0.097 0.0975 0.0952 2.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.68 0.74 0.73 0.82 0.97 1.13 -
P/RPS 0.10 0.11 0.13 0.12 0.15 0.19 0.23 -42.57%
P/EPS 14.55 14.72 15.44 14.11 11.95 13.99 17.65 -12.07%
EY 6.87 6.80 6.48 7.09 8.37 7.15 5.66 13.77%
DY 6.05 5.79 6.69 6.99 3.66 3.09 0.00 -
P/NAPS 0.79 0.82 0.90 0.90 1.01 1.19 1.42 -32.33%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 28/08/06 29/05/06 13/03/06 29/11/05 29/08/05 26/05/05 -
Price 0.71 0.69 0.67 0.73 0.77 0.90 1.00 -
P/RPS 0.11 0.11 0.11 0.12 0.14 0.17 0.21 -34.99%
P/EPS 15.90 14.93 13.98 14.11 11.22 12.98 15.62 1.19%
EY 6.29 6.70 7.15 7.09 8.91 7.70 6.40 -1.14%
DY 5.54 5.71 7.39 6.99 3.90 3.33 0.00 -
P/NAPS 0.86 0.83 0.82 0.90 0.95 1.11 1.26 -22.46%

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