[BPURI] YoY Cumulative 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- 121.13%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 566,135 321,259 329,936 265,661 223,386 196,345 188,237 20.13%
PBT 6,978 4,093 4,827 4,059 3,173 4,536 2,923 15.59%
Tax -1,456 -769 -1,050 -403 -965 -1,631 -1,255 2.50%
NP 5,522 3,324 3,777 3,656 2,208 2,905 1,668 22.07%
-
NP to SH 4,846 2,583 3,048 3,003 2,229 2,548 1,668 19.44%
-
Tax Rate 20.87% 18.79% 21.75% 9.93% 30.41% 35.96% 42.94% -
Total Cost 560,613 317,935 326,159 262,005 221,178 193,440 186,569 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 - - - - 1,621 2,426 - -
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 4.79% 3.35% 3.99% 4.32% 3.30% 3.88% 2.81% -
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 542.07 383.07 399.43 327.32 275.60 242.73 234.73 14.96%
EPS 4.64 3.08 3.69 3.70 2.75 3.15 2.08 14.30%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 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 70.24 39.86 40.94 32.96 27.72 24.36 23.36 20.12%
EPS 0.60 0.32 0.38 0.37 0.28 0.32 0.21 19.11%
DPS 0.00 0.00 0.00 0.00 0.20 0.30 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 0.19 0.23 0.24 0.37 0.25 0.40 0.52 -15.44%
P/EPS 22.20 29.22 26.02 32.43 24.73 30.79 59.13 -15.05%
EY 4.50 3.42 3.84 3.08 4.04 3.25 1.69 17.72%
DY 0.00 0.00 0.00 0.00 2.94 3.09 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 0.22 0.21 0.24 0.30 0.25 0.37 0.52 -13.35%
P/EPS 25.43 25.97 25.75 26.76 25.09 28.57 59.13 -13.11%
EY 3.93 3.85 3.88 3.74 3.99 3.50 1.69 15.09%
DY 0.00 0.00 0.00 0.00 2.90 3.33 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