[BPURI] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 67.03%
YoY- 36.68%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 860,899 529,421 530,188 417,431 366,617 313,968 285,746 20.16%
PBT 11,225 6,900 7,294 6,604 5,099 5,895 3,345 22.34%
Tax -2,391 -1,445 -2,226 -652 -1,239 -1,862 -49 91.10%
NP 8,834 5,455 5,068 5,952 3,860 4,033 3,296 17.84%
-
NP to SH 8,131 4,391 4,295 5,016 3,670 4,108 3,296 16.23%
-
Tax Rate 21.30% 20.94% 30.52% 9.87% 24.30% 31.59% 1.46% -
Total Cost 852,065 523,966 525,120 411,479 362,757 309,935 282,450 20.19%
-
Net Worth 104,780 80,163 74,852 71,877 66,456 65,469 61,241 9.35%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,095 1,705 - 1,628 - - - -
Div Payout % 25.77% 38.83% - 32.47% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 104,780 80,163 74,852 71,877 66,456 65,469 61,241 9.35%
NOSH 104,780 85,262 82,755 81,428 80,837 80,866 80,390 4.51%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.03% 1.03% 0.96% 1.43% 1.05% 1.28% 1.15% -
ROE 7.76% 5.48% 5.74% 6.98% 5.52% 6.27% 5.38% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 821.62 620.93 640.67 512.63 453.53 388.26 355.45 14.97%
EPS 7.76 5.15 5.19 6.16 4.54 5.08 4.10 11.21%
DPS 2.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 0.9402 0.9045 0.8827 0.8221 0.8096 0.7618 4.63%
Adjusted Per Share Value based on latest NOSH - 82,163
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 127.57 78.45 78.57 61.86 54.33 46.52 42.34 20.17%
EPS 1.20 0.65 0.64 0.74 0.54 0.61 0.49 16.09%
DPS 0.31 0.25 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.1553 0.1188 0.1109 0.1065 0.0985 0.097 0.0907 9.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.26 0.83 0.94 0.95 0.65 0.82 1.18 -
P/RPS 0.15 0.13 0.15 0.19 0.14 0.21 0.33 -12.30%
P/EPS 16.24 16.12 18.11 15.42 14.32 16.14 28.78 -9.09%
EY 6.16 6.20 5.52 6.48 6.98 6.20 3.47 10.03%
DY 1.59 2.41 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 1.26 0.88 1.04 1.08 0.79 1.01 1.55 -3.39%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 24/11/09 25/11/08 27/11/07 24/11/06 29/11/05 30/11/04 -
Price 1.30 0.84 0.80 0.91 0.71 0.77 1.11 -
P/RPS 0.16 0.14 0.12 0.18 0.16 0.20 0.31 -10.43%
P/EPS 16.75 16.31 15.41 14.77 15.64 15.16 27.07 -7.68%
EY 5.97 6.13 6.49 6.77 6.39 6.60 3.69 8.34%
DY 1.54 2.38 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 1.30 0.89 0.88 1.03 0.86 0.95 1.46 -1.91%

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