[BPURI] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -73.3%
YoY- 68.18%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 273,677 301,882 289,305 298,421 134,952 150,595 104,746 17.34%
PBT 3,233 3,817 2,960 2,602 1,627 1,777 1,802 10.22%
Tax -952 -1,524 -418 -634 -281 -142 -279 22.67%
NP 2,281 2,293 2,542 1,968 1,346 1,635 1,523 6.95%
-
NP to SH 1,573 2,091 2,102 1,707 1,015 1,199 1,358 2.47%
-
Tax Rate 29.45% 39.93% 14.12% 24.37% 17.27% 7.99% 15.48% -
Total Cost 271,396 299,589 286,763 296,453 133,606 148,960 103,223 17.46%
-
Net Worth 137,100 132,611 110,813 99,526 75,797 74,726 69,266 12.04%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 137,100 132,611 110,813 99,526 75,797 74,726 69,266 12.04%
NOSH 124,841 123,727 107,794 104,085 83,884 82,689 80,833 7.50%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.83% 0.76% 0.88% 0.66% 1.00% 1.09% 1.45% -
ROE 1.15% 1.58% 1.90% 1.72% 1.34% 1.60% 1.96% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 219.22 243.99 268.38 286.71 160.88 182.12 129.58 9.14%
EPS 1.26 1.69 1.95 1.64 1.21 1.45 1.68 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0982 1.0718 1.028 0.9562 0.9036 0.9037 0.8569 4.21%
Adjusted Per Share Value based on latest NOSH - 104,085
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 33.96 37.46 35.90 37.03 16.74 18.68 13.00 17.33%
EPS 0.20 0.26 0.26 0.21 0.13 0.15 0.17 2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1645 0.1375 0.1235 0.094 0.0927 0.0859 12.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.635 0.90 1.30 1.16 0.80 0.69 0.75 -
P/RPS 0.29 0.37 0.48 0.40 0.50 0.38 0.58 -10.90%
P/EPS 50.40 53.25 66.67 70.73 66.12 47.59 44.64 2.04%
EY 1.98 1.88 1.50 1.41 1.51 2.10 2.24 -2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.84 1.26 1.21 0.89 0.76 0.88 -6.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 31/05/12 23/05/11 25/05/10 28/05/09 28/05/08 28/05/07 -
Price 0.775 0.87 1.22 1.06 0.88 0.90 0.80 -
P/RPS 0.35 0.36 0.45 0.37 0.55 0.49 0.62 -9.08%
P/EPS 61.51 51.48 62.56 64.63 72.73 62.07 47.62 4.35%
EY 1.63 1.94 1.60 1.55 1.38 1.61 2.10 -4.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 1.19 1.11 0.97 1.00 0.93 -4.39%

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