[BPURI] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.57%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,132,270 642,518 659,872 531,322 446,772 392,690 376,474 20.13%
PBT 13,956 8,186 9,654 8,118 6,346 9,072 5,846 15.59%
Tax -2,912 -1,538 -2,100 -806 -1,930 -3,262 -2,510 2.50%
NP 11,044 6,648 7,554 7,312 4,416 5,810 3,336 22.07%
-
NP to SH 9,692 5,166 6,096 6,006 4,458 5,096 3,336 19.44%
-
Tax Rate 20.87% 18.79% 21.75% 9.93% 30.41% 35.96% 42.94% -
Total Cost 1,121,226 635,870 652,318 524,010 442,356 386,880 373,138 20.11%
-
Net Worth 101,170 77,213 76,356 69,458 67,526 65,673 59,446 9.26%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 3,242 4,853 - -
Div Payout % - - - - 72.73% 95.24% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 101,170 77,213 76,356 69,458 67,526 65,673 59,446 9.26%
NOSH 104,439 83,863 82,601 81,162 81,054 80,888 80,192 4.49%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.98% 1.03% 1.14% 1.38% 0.99% 1.48% 0.89% -
ROE 9.58% 6.69% 7.98% 8.65% 6.60% 7.76% 5.61% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,084.14 766.15 798.86 654.64 551.20 485.47 469.46 14.96%
EPS 9.28 6.16 7.38 7.40 5.50 6.30 4.16 14.30%
DPS 0.00 0.00 0.00 0.00 4.00 6.00 0.00 -
NAPS 0.9687 0.9207 0.9244 0.8558 0.8331 0.8119 0.7413 4.55%
Adjusted Per Share Value based on latest NOSH - 81,034
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 140.48 79.72 81.87 65.92 55.43 48.72 46.71 20.13%
EPS 1.20 0.64 0.76 0.75 0.55 0.63 0.41 19.59%
DPS 0.00 0.00 0.00 0.00 0.40 0.60 0.00 -
NAPS 0.1255 0.0958 0.0947 0.0862 0.0838 0.0815 0.0738 9.24%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.03 0.90 0.96 1.20 0.68 0.97 1.23 -
P/RPS 0.10 0.12 0.12 0.18 0.12 0.20 0.26 -14.71%
P/EPS 11.10 14.61 13.01 16.22 12.36 15.40 29.57 -15.06%
EY 9.01 6.84 7.69 6.17 8.09 6.49 3.38 17.74%
DY 0.00 0.00 0.00 0.00 5.88 6.19 0.00 -
P/NAPS 1.06 0.98 1.04 1.40 0.82 1.19 1.66 -7.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 19/08/09 26/08/08 27/08/07 28/08/06 29/08/05 19/08/04 -
Price 1.18 0.80 0.95 0.99 0.69 0.90 1.23 -
P/RPS 0.11 0.10 0.12 0.15 0.13 0.19 0.26 -13.35%
P/EPS 12.72 12.99 12.87 13.38 12.55 14.29 29.57 -13.11%
EY 7.86 7.70 7.77 7.47 7.97 7.00 3.38 15.09%
DY 0.00 0.00 0.00 0.00 5.80 6.67 0.00 -
P/NAPS 1.22 0.87 1.03 1.16 0.83 1.11 1.66 -5.00%

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