[BPURI] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -32.01%
YoY- -38.99%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 675,775 667,865 660,899 676,542 720,626 672,144 653,718 2.23%
PBT 7,640 7,300 7,884 8,034 9,218 9,296 8,503 -6.88%
Tax -2,088 -2,588 -3,008 -2,869 -2,126 -1,199 -415 193.33%
NP 5,552 4,712 4,876 5,165 7,092 8,097 8,088 -22.16%
-
NP to SH 4,379 3,818 4,099 4,283 6,299 7,065 6,861 -25.85%
-
Tax Rate 27.33% 35.45% 38.15% 35.71% 23.06% 12.90% 4.88% -
Total Cost 670,223 663,153 656,023 671,377 713,534 664,047 645,630 2.52%
-
Net Worth 82,921 77,200 75,797 81,198 74,696 76,304 74,726 7.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,563 3,451 3,451 3,451 4,958 3,306 3,306 5.11%
Div Payout % 81.39% 90.40% 84.21% 80.59% 78.71% 46.80% 48.19% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 82,921 77,200 75,797 81,198 74,696 76,304 74,726 7.17%
NOSH 88,195 83,850 83,884 90,000 82,582 82,544 82,689 4.38%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.82% 0.71% 0.74% 0.76% 0.98% 1.20% 1.24% -
ROE 5.28% 4.95% 5.41% 5.27% 8.43% 9.26% 9.18% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 766.23 796.50 787.87 751.71 872.61 814.28 790.57 -2.06%
EPS 4.97 4.55 4.89 4.76 7.63 8.56 8.30 -28.93%
DPS 4.04 4.12 4.11 3.84 6.00 4.00 4.00 0.66%
NAPS 0.9402 0.9207 0.9036 0.9022 0.9045 0.9244 0.9037 2.67%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 83.85 82.86 82.00 83.94 89.41 83.40 81.11 2.23%
EPS 0.54 0.47 0.51 0.53 0.78 0.88 0.85 -26.07%
DPS 0.44 0.43 0.43 0.43 0.62 0.41 0.41 4.81%
NAPS 0.1029 0.0958 0.094 0.1007 0.0927 0.0947 0.0927 7.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.83 0.90 0.80 0.96 0.94 0.96 0.69 -
P/RPS 0.11 0.11 0.10 0.13 0.11 0.12 0.09 14.30%
P/EPS 16.72 19.77 16.37 20.17 12.32 11.22 8.32 59.18%
EY 5.98 5.06 6.11 4.96 8.11 8.92 12.03 -37.22%
DY 4.87 4.57 5.14 3.99 6.38 4.17 5.80 -10.98%
P/NAPS 0.88 0.98 0.89 1.06 1.04 1.04 0.76 10.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 19/08/09 28/05/09 19/02/09 25/11/08 26/08/08 28/05/08 -
Price 0.84 0.80 0.88 0.81 0.80 0.95 0.90 -
P/RPS 0.11 0.10 0.11 0.11 0.09 0.12 0.11 0.00%
P/EPS 16.92 17.57 18.01 17.02 10.49 11.10 10.85 34.44%
EY 5.91 5.69 5.55 5.88 9.53 9.01 9.22 -25.63%
DY 4.81 5.15 4.68 4.73 7.50 4.21 4.44 5.47%
P/NAPS 0.89 0.87 0.97 0.90 0.88 1.03 1.00 -7.46%

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