[BPURI] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.36%
YoY- 65.16%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,258,087 1,255,121 1,221,530 1,230,646 1,119,523 1,032,921 951,514 20.44%
PBT 16,148 14,555 14,494 14,136 15,823 14,383 12,473 18.76%
Tax -5,308 -2,051 -2,557 -2,773 -5,027 -4,768 -4,434 12.73%
NP 10,840 12,504 11,937 11,363 10,796 9,615 8,039 22.03%
-
NP to SH 10,046 11,708 10,998 10,603 10,160 8,683 7,112 25.86%
-
Tax Rate 32.87% 14.09% 17.64% 19.62% 31.77% 33.15% 35.55% -
Total Cost 1,247,247 1,242,617 1,209,593 1,219,283 1,108,727 1,023,306 943,475 20.43%
-
Net Worth 118,712 115,005 110,813 106,321 105,288 101,697 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,126 4,232 4,232 4,232 4,181 3,839 3,839 -32.53%
Div Payout % 21.17% 36.15% 38.48% 39.92% 41.16% 44.22% 53.99% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 118,712 115,005 110,813 106,321 105,288 101,697 0 -
NOSH 111,164 108,117 107,794 106,321 105,288 104,983 104,085 4.48%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.86% 1.00% 0.98% 0.92% 0.96% 0.93% 0.84% -
ROE 8.46% 10.18% 9.92% 9.97% 9.65% 8.54% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,131.74 1,160.88 1,133.20 1,157.48 1,063.29 983.89 914.17 15.28%
EPS 9.04 10.83 10.20 9.97 9.65 8.27 6.83 20.52%
DPS 1.91 3.91 3.93 3.98 4.00 3.66 3.69 -35.50%
NAPS 1.0679 1.0637 1.028 1.00 1.00 0.9687 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,321
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 186.43 185.99 181.01 182.36 165.90 153.06 141.00 20.44%
EPS 1.49 1.73 1.63 1.57 1.51 1.29 1.05 26.25%
DPS 0.32 0.63 0.63 0.63 0.62 0.57 0.57 -31.92%
NAPS 0.1759 0.1704 0.1642 0.1576 0.156 0.1507 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.96 1.20 1.30 1.40 1.26 1.03 1.16 -
P/RPS 0.08 0.10 0.11 0.12 0.12 0.10 0.13 -27.62%
P/EPS 10.62 11.08 12.74 14.04 13.06 12.45 16.98 -26.84%
EY 9.41 9.02 7.85 7.12 7.66 8.03 5.89 36.62%
DY 1.99 3.26 3.02 2.84 3.17 3.55 3.18 -26.81%
P/NAPS 0.90 1.13 1.26 1.40 1.26 1.06 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 23/05/11 28/02/11 18/11/10 23/08/10 25/05/10 -
Price 0.87 1.12 1.22 1.31 1.30 1.18 1.06 -
P/RPS 0.08 0.10 0.11 0.11 0.12 0.12 0.12 -23.66%
P/EPS 9.63 10.34 11.96 13.14 13.47 14.27 15.51 -27.19%
EY 10.39 9.67 8.36 7.61 7.42 7.01 6.45 37.37%
DY 2.20 3.50 3.22 3.04 3.08 3.10 3.48 -26.31%
P/NAPS 0.81 1.05 1.19 1.31 1.30 1.22 0.00 -

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