[BPURI] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.72%
YoY- 40.03%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 607,869 542,385 533,846 496,475 491,571 517,417 491,809 15.12%
PBT 8,528 7,914 7,295 6,593 6,409 4,121 3,554 78.94%
Tax -552 -641 -666 -889 -1,228 -1,039 -996 -32.45%
NP 7,976 7,273 6,629 5,704 5,181 3,082 2,558 112.98%
-
NP to SH 7,020 6,468 5,896 5,415 5,122 3,616 3,735 52.12%
-
Tax Rate 6.47% 8.10% 9.13% 13.48% 19.16% 25.21% 28.02% -
Total Cost 599,893 535,112 527,217 490,771 486,390 514,335 489,251 14.51%
-
Net Worth 73,777 72,525 69,349 69,266 67,955 66,553 67,342 6.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,306 2,427 2,427 4,043 4,043 3,183 3,183 2.55%
Div Payout % 47.10% 37.52% 41.16% 74.68% 78.95% 88.03% 85.23% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 73,777 72,525 69,349 69,266 67,955 66,553 67,342 6.25%
NOSH 82,663 82,163 81,034 80,833 80,900 80,955 80,833 1.49%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.31% 1.34% 1.24% 1.15% 1.05% 0.60% 0.52% -
ROE 9.52% 8.92% 8.50% 7.82% 7.54% 5.43% 5.55% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 735.35 660.13 658.79 614.20 607.63 639.14 608.42 13.42%
EPS 8.49 7.87 7.28 6.70 6.33 4.47 4.62 49.86%
DPS 4.00 3.00 3.00 5.00 5.00 3.93 3.94 1.00%
NAPS 0.8925 0.8827 0.8558 0.8569 0.84 0.8221 0.8331 4.68%
Adjusted Per Share Value based on latest NOSH - 80,833
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 75.42 67.30 66.24 61.60 60.99 64.20 61.02 15.12%
EPS 0.87 0.80 0.73 0.67 0.64 0.45 0.46 52.75%
DPS 0.41 0.30 0.30 0.50 0.50 0.39 0.39 3.38%
NAPS 0.0915 0.09 0.086 0.0859 0.0843 0.0826 0.0836 6.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.90 0.95 1.20 0.75 0.71 0.65 0.68 -
P/RPS 0.12 0.14 0.18 0.12 0.12 0.10 0.11 5.95%
P/EPS 10.60 12.07 16.49 11.20 11.21 14.55 14.72 -19.61%
EY 9.44 8.29 6.06 8.93 8.92 6.87 6.80 24.37%
DY 4.44 3.16 2.50 6.67 7.04 6.05 5.79 -16.18%
P/NAPS 1.01 1.08 1.40 0.88 0.85 0.79 0.82 14.86%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 27/08/07 28/05/07 27/02/07 24/11/06 28/08/06 -
Price 0.84 0.91 0.99 0.80 0.72 0.71 0.69 -
P/RPS 0.11 0.14 0.15 0.13 0.12 0.11 0.11 0.00%
P/EPS 9.89 11.56 13.61 11.94 11.37 15.90 14.93 -23.95%
EY 10.11 8.65 7.35 8.37 8.79 6.29 6.70 31.45%
DY 4.76 3.30 3.03 6.25 6.94 5.54 5.71 -11.39%
P/NAPS 0.94 1.03 1.16 0.93 0.86 0.86 0.83 8.62%

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