[BPURI] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 0.76%
YoY- 2788.89%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 250,723 146,354 195,121 124,954 150,800 123,441 110,075 14.69%
PBT 4,512 740 1,880 1,310 -978 2,104 2,149 13.14%
Tax -2,542 -643 200 11 200 -665 -868 19.59%
NP 1,970 97 2,080 1,321 -778 1,439 1,281 7.42%
-
NP to SH 2,003 -12 2,017 1,452 -54 1,439 1,281 7.72%
-
Tax Rate 56.34% 86.89% -10.64% -0.84% - 31.61% 40.39% -
Total Cost 248,753 146,257 193,041 123,633 151,578 122,002 108,794 14.76%
-
Net Worth 99,610 81,198 73,777 67,955 63,363 74,895 57,346 9.63%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,075 1,800 3,306 2,427 1,566 - - -
Div Payout % 103.63% 0.00% 163.93% 167.15% 0.00% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 99,610 81,198 73,777 67,955 63,363 74,895 57,346 9.63%
NOSH 103,782 90,000 82,663 80,900 78,333 80,663 79,791 4.47%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.79% 0.07% 1.07% 1.06% -0.52% 1.17% 1.16% -
ROE 2.01% -0.01% 2.73% 2.14% -0.09% 1.92% 2.23% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 241.59 162.62 236.04 154.45 192.51 153.03 137.95 9.77%
EPS 1.93 -0.01 2.44 1.79 -0.07 1.78 1.68 2.33%
DPS 2.00 2.00 4.00 3.00 2.00 0.00 0.00 -
NAPS 0.9598 0.9022 0.8925 0.84 0.8089 0.9285 0.7187 4.93%
Adjusted Per Share Value based on latest NOSH - 80,900
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.15 21.69 28.91 18.52 22.35 18.29 16.31 14.69%
EPS 0.30 0.00 0.30 0.22 -0.01 0.21 0.19 7.90%
DPS 0.31 0.27 0.49 0.36 0.23 0.00 0.00 -
NAPS 0.1476 0.1203 0.1093 0.1007 0.0939 0.111 0.085 9.62%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.86 0.96 0.90 0.71 0.73 1.06 1.05 -
P/RPS 0.36 0.59 0.38 0.46 0.38 0.69 0.76 -11.69%
P/EPS 44.56 -7,200.00 36.89 39.56 -1,058.95 59.42 65.40 -6.18%
EY 2.24 -0.01 2.71 2.53 -0.09 1.68 1.53 6.55%
DY 2.33 2.08 4.44 4.23 2.74 0.00 0.00 -
P/NAPS 0.90 1.06 1.01 0.85 0.90 1.14 1.46 -7.73%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 26/02/08 27/02/07 13/03/06 28/02/05 02/04/04 -
Price 0.85 0.81 0.84 0.72 0.73 1.05 1.47 -
P/RPS 0.35 0.50 0.36 0.47 0.38 0.69 1.07 -16.97%
P/EPS 44.04 -6,075.00 34.43 40.12 -1,058.95 58.86 91.56 -11.47%
EY 2.27 -0.02 2.90 2.49 -0.09 1.70 1.09 12.99%
DY 2.35 2.47 4.76 4.17 2.74 0.00 0.00 -
P/NAPS 0.89 0.90 0.94 0.86 0.90 1.13 2.05 -12.97%

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