[BPURI] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -2.26%
YoY- 26.7%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 676,542 720,626 672,144 653,718 607,869 542,385 533,846 17.02%
PBT 8,034 9,218 9,296 8,503 8,528 7,914 7,295 6.61%
Tax -2,869 -2,126 -1,199 -415 -552 -641 -666 163.58%
NP 5,165 7,092 8,097 8,088 7,976 7,273 6,629 -15.26%
-
NP to SH 4,283 6,299 7,065 6,861 7,020 6,468 5,896 -19.11%
-
Tax Rate 35.71% 23.06% 12.90% 4.88% 6.47% 8.10% 9.13% -
Total Cost 671,377 713,534 664,047 645,630 599,893 535,112 527,217 17.39%
-
Net Worth 81,198 74,696 76,304 74,726 73,777 72,525 69,349 11.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,451 4,958 3,306 3,306 3,306 2,427 2,427 26.31%
Div Payout % 80.59% 78.71% 46.80% 48.19% 47.10% 37.52% 41.16% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 81,198 74,696 76,304 74,726 73,777 72,525 69,349 11.03%
NOSH 90,000 82,582 82,544 82,689 82,663 82,163 81,034 7.21%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.76% 0.98% 1.20% 1.24% 1.31% 1.34% 1.24% -
ROE 5.27% 8.43% 9.26% 9.18% 9.52% 8.92% 8.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 751.71 872.61 814.28 790.57 735.35 660.13 658.79 9.15%
EPS 4.76 7.63 8.56 8.30 8.49 7.87 7.28 -24.57%
DPS 3.84 6.00 4.00 4.00 4.00 3.00 3.00 17.80%
NAPS 0.9022 0.9045 0.9244 0.9037 0.8925 0.8827 0.8558 3.56%
Adjusted Per Share Value based on latest NOSH - 82,689
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 83.94 89.41 83.40 81.11 75.42 67.30 66.24 17.01%
EPS 0.53 0.78 0.88 0.85 0.87 0.80 0.73 -19.14%
DPS 0.43 0.62 0.41 0.41 0.41 0.30 0.30 26.98%
NAPS 0.1007 0.0927 0.0947 0.0927 0.0915 0.09 0.086 11.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.96 0.94 0.96 0.69 0.90 0.95 1.20 -
P/RPS 0.13 0.11 0.12 0.09 0.12 0.14 0.18 -19.42%
P/EPS 20.17 12.32 11.22 8.32 10.60 12.07 16.49 14.30%
EY 4.96 8.11 8.92 12.03 9.44 8.29 6.06 -12.44%
DY 3.99 6.38 4.17 5.80 4.44 3.16 2.50 36.37%
P/NAPS 1.06 1.04 1.04 0.76 1.01 1.08 1.40 -16.85%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 25/11/08 26/08/08 28/05/08 26/02/08 27/11/07 27/08/07 -
Price 0.81 0.80 0.95 0.90 0.84 0.91 0.99 -
P/RPS 0.11 0.09 0.12 0.11 0.11 0.14 0.15 -18.60%
P/EPS 17.02 10.49 11.10 10.85 9.89 11.56 13.61 15.99%
EY 5.88 9.53 9.01 9.22 10.11 8.65 7.35 -13.76%
DY 4.73 7.50 4.21 4.44 4.76 3.30 3.03 34.38%
P/NAPS 0.90 0.88 1.03 1.00 0.94 1.03 1.16 -15.49%

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