[BPURI] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 3.73%
YoY- 54.64%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,178,063 1,258,087 1,255,121 1,221,530 1,230,646 1,119,523 1,032,921 9.13%
PBT 25,849 16,148 14,555 14,494 14,136 15,823 14,383 47.66%
Tax -19,091 -5,308 -2,051 -2,557 -2,773 -5,027 -4,768 151.51%
NP 6,758 10,840 12,504 11,937 11,363 10,796 9,615 -20.89%
-
NP to SH 5,997 10,046 11,708 10,998 10,603 10,160 8,683 -21.81%
-
Tax Rate 73.86% 32.87% 14.09% 17.64% 19.62% 31.77% 33.15% -
Total Cost 1,171,305 1,247,247 1,242,617 1,209,593 1,219,283 1,108,727 1,023,306 9.39%
-
Net Worth 123,780 118,712 115,005 110,813 106,321 105,288 101,697 13.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,336 2,126 4,232 4,232 4,232 4,181 3,839 -28.12%
Div Payout % 38.96% 21.17% 36.15% 38.48% 39.92% 41.16% 44.22% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 123,780 118,712 115,005 110,813 106,321 105,288 101,697 13.95%
NOSH 116,818 111,164 108,117 107,794 106,321 105,288 104,983 7.36%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.57% 0.86% 1.00% 0.98% 0.92% 0.96% 0.93% -
ROE 4.84% 8.46% 10.18% 9.92% 9.97% 9.65% 8.54% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,008.46 1,131.74 1,160.88 1,133.20 1,157.48 1,063.29 983.89 1.65%
EPS 5.13 9.04 10.83 10.20 9.97 9.65 8.27 -27.20%
DPS 2.00 1.91 3.91 3.93 3.98 4.00 3.66 -33.08%
NAPS 1.0596 1.0679 1.0637 1.028 1.00 1.00 0.9687 6.14%
Adjusted Per Share Value based on latest NOSH - 107,794
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 174.57 186.43 185.99 181.01 182.36 165.90 153.06 9.13%
EPS 0.89 1.49 1.73 1.63 1.57 1.51 1.29 -21.86%
DPS 0.35 0.32 0.63 0.63 0.63 0.62 0.57 -27.69%
NAPS 0.1834 0.1759 0.1704 0.1642 0.1576 0.156 0.1507 13.94%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.88 0.96 1.20 1.30 1.40 1.26 1.03 -
P/RPS 0.09 0.08 0.10 0.11 0.12 0.12 0.10 -6.76%
P/EPS 17.14 10.62 11.08 12.74 14.04 13.06 12.45 23.68%
EY 5.83 9.41 9.02 7.85 7.12 7.66 8.03 -19.17%
DY 2.27 1.99 3.26 3.02 2.84 3.17 3.55 -25.71%
P/NAPS 0.83 0.90 1.13 1.26 1.40 1.26 1.06 -15.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 22/08/11 23/05/11 28/02/11 18/11/10 23/08/10 -
Price 0.94 0.87 1.12 1.22 1.31 1.30 1.18 -
P/RPS 0.09 0.08 0.10 0.11 0.11 0.12 0.12 -17.40%
P/EPS 18.31 9.63 10.34 11.96 13.14 13.47 14.27 18.02%
EY 5.46 10.39 9.67 8.36 7.61 7.42 7.01 -15.30%
DY 2.13 2.20 3.50 3.22 3.04 3.08 3.10 -22.08%
P/NAPS 0.89 0.81 1.05 1.19 1.31 1.30 1.22 -18.91%

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