[BPURI] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 54.21%
YoY- 12.4%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 301,305 267,714 186,307 179,341 160,915 123,544 107,407 18.74%
PBT 4,437 4,376 2,466 3,050 2,257 1,555 2,390 10.85%
Tax -316 -822 -488 -908 -124 -347 -857 -15.31%
NP 4,121 3,554 1,978 2,142 2,133 1,208 1,533 17.90%
-
NP to SH 3,849 3,139 1,568 1,849 1,645 1,164 1,296 19.88%
-
Tax Rate 7.12% 18.78% 19.79% 29.77% 5.49% 22.32% 35.86% -
Total Cost 297,184 264,160 184,329 177,199 158,782 122,336 105,874 18.76%
-
Net Worth 115,005 101,697 77,200 76,304 69,349 67,342 65,763 9.75%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - 1,616 2,429 -
Div Payout % - - - - - 138.89% 187.50% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 115,005 101,697 77,200 76,304 69,349 67,342 65,763 9.75%
NOSH 108,117 104,983 83,850 82,544 81,034 80,833 80,999 4.92%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.37% 1.33% 1.06% 1.19% 1.33% 0.98% 1.43% -
ROE 3.35% 3.09% 2.03% 2.42% 2.37% 1.73% 1.97% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 278.68 255.01 222.19 217.27 198.58 152.84 132.60 13.17%
EPS 3.56 2.99 1.87 2.24 2.03 1.44 1.60 14.25%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 1.0637 0.9687 0.9207 0.9244 0.8558 0.8331 0.8119 4.60%
Adjusted Per Share Value based on latest NOSH - 82,544
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 37.38 33.22 23.12 22.25 19.97 15.33 13.33 18.74%
EPS 0.48 0.39 0.19 0.23 0.20 0.14 0.16 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.30 -
NAPS 0.1427 0.1262 0.0958 0.0947 0.086 0.0836 0.0816 9.75%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.20 1.03 0.90 0.96 1.20 0.68 0.97 -
P/RPS 0.43 0.40 0.41 0.44 0.60 0.44 0.73 -8.43%
P/EPS 33.71 34.45 48.13 42.86 59.11 47.22 60.63 -9.31%
EY 2.97 2.90 2.08 2.33 1.69 2.12 1.65 10.28%
DY 0.00 0.00 0.00 0.00 0.00 2.94 3.09 -
P/NAPS 1.13 1.06 0.98 1.04 1.40 0.82 1.19 -0.85%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 19/08/09 26/08/08 27/08/07 28/08/06 29/08/05 -
Price 1.12 1.18 0.80 0.95 0.99 0.69 0.90 -
P/RPS 0.40 0.46 0.36 0.44 0.50 0.45 0.68 -8.46%
P/EPS 31.46 39.46 42.78 42.41 48.77 47.92 56.25 -9.22%
EY 3.18 2.53 2.34 2.36 2.05 2.09 1.78 10.14%
DY 0.00 0.00 0.00 0.00 0.00 2.90 3.33 -
P/NAPS 1.05 1.22 0.87 1.03 1.16 0.83 1.11 -0.92%

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