[BPURI] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -4.3%
YoY- -40.26%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 788,045 675,775 667,865 660,899 676,542 720,626 672,144 11.15%
PBT 11,498 7,640 7,300 7,884 8,034 9,218 9,296 15.18%
Tax -4,081 -2,088 -2,588 -3,008 -2,869 -2,126 -1,199 125.76%
NP 7,417 5,552 4,712 4,876 5,165 7,092 8,097 -5.66%
-
NP to SH 6,420 4,379 3,818 4,099 4,283 6,299 7,065 -6.16%
-
Tax Rate 35.49% 27.33% 35.45% 38.15% 35.71% 23.06% 12.90% -
Total Cost 780,628 670,223 663,153 656,023 671,377 713,534 664,047 11.35%
-
Net Worth 99,610 82,921 77,200 75,797 81,198 74,696 76,304 19.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,839 3,563 3,451 3,451 3,451 4,958 3,306 10.44%
Div Payout % 59.81% 81.39% 90.40% 84.21% 80.59% 78.71% 46.80% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 99,610 82,921 77,200 75,797 81,198 74,696 76,304 19.38%
NOSH 103,782 88,195 83,850 83,884 90,000 82,582 82,544 16.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.94% 0.82% 0.71% 0.74% 0.76% 0.98% 1.20% -
ROE 6.45% 5.28% 4.95% 5.41% 5.27% 8.43% 9.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 759.32 766.23 796.50 787.87 751.71 872.61 814.28 -4.53%
EPS 6.19 4.97 4.55 4.89 4.76 7.63 8.56 -19.38%
DPS 3.70 4.04 4.12 4.11 3.84 6.00 4.00 -5.05%
NAPS 0.9598 0.9402 0.9207 0.9036 0.9022 0.9045 0.9244 2.52%
Adjusted Per Share Value based on latest NOSH - 83,884
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.78 83.85 82.86 82.00 83.94 89.41 83.40 11.15%
EPS 0.80 0.54 0.47 0.51 0.53 0.78 0.88 -6.14%
DPS 0.48 0.44 0.43 0.43 0.43 0.62 0.41 11.04%
NAPS 0.1236 0.1029 0.0958 0.094 0.1007 0.0927 0.0947 19.37%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.83 0.90 0.80 0.96 0.94 0.96 -
P/RPS 0.11 0.11 0.11 0.10 0.13 0.11 0.12 -5.62%
P/EPS 13.90 16.72 19.77 16.37 20.17 12.32 11.22 15.30%
EY 7.19 5.98 5.06 6.11 4.96 8.11 8.92 -13.35%
DY 4.30 4.87 4.57 5.14 3.99 6.38 4.17 2.06%
P/NAPS 0.90 0.88 0.98 0.89 1.06 1.04 1.04 -9.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 19/08/09 28/05/09 19/02/09 25/11/08 26/08/08 -
Price 0.85 0.84 0.80 0.88 0.81 0.80 0.95 -
P/RPS 0.11 0.11 0.10 0.11 0.11 0.09 0.12 -5.62%
P/EPS 13.74 16.92 17.57 18.01 17.02 10.49 11.10 15.24%
EY 7.28 5.91 5.69 5.55 5.88 9.53 9.01 -13.21%
DY 4.35 4.81 5.15 4.68 4.73 7.50 4.21 2.19%
P/NAPS 0.89 0.89 0.87 0.97 0.90 0.88 1.03 -9.25%

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