[BPURI] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -3.41%
YoY- -33.48%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 667,865 672,144 533,846 491,809 417,295 413,748 451,326 6.74%
PBT 7,300 9,296 7,295 3,554 7,062 7,255 12,768 -8.88%
Tax -2,588 -1,199 -666 -996 -1,210 -4,067 -7,607 -16.43%
NP 4,712 8,097 6,629 2,558 5,852 3,188 5,161 -1.50%
-
NP to SH 3,818 7,065 5,896 3,735 5,615 3,188 5,161 -4.89%
-
Tax Rate 35.45% 12.90% 9.13% 28.02% 17.13% 56.06% 59.58% -
Total Cost 663,153 664,047 527,217 489,251 411,443 410,560 446,165 6.82%
-
Net Worth 77,200 76,304 69,349 67,342 65,763 59,513 17,726 27.76%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,451 3,306 2,427 3,183 2,429 - - -
Div Payout % 90.40% 46.80% 41.16% 85.23% 43.28% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 77,200 76,304 69,349 67,342 65,763 59,513 17,726 27.76%
NOSH 83,850 82,544 81,034 80,833 80,999 80,283 39,933 13.14%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.71% 1.20% 1.24% 0.52% 1.40% 0.77% 1.14% -
ROE 4.95% 9.26% 8.50% 5.55% 8.54% 5.36% 29.11% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 796.50 814.28 658.79 608.42 515.18 515.36 1,130.21 -5.66%
EPS 4.55 8.56 7.28 4.62 6.93 3.97 12.92 -15.95%
DPS 4.12 4.00 3.00 3.94 3.00 0.00 0.00 -
NAPS 0.9207 0.9244 0.8558 0.8331 0.8119 0.7413 0.4439 12.91%
Adjusted Per Share Value based on latest NOSH - 80,833
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 82.86 83.40 66.24 61.02 51.78 51.34 56.00 6.74%
EPS 0.47 0.88 0.73 0.46 0.70 0.40 0.64 -5.01%
DPS 0.43 0.41 0.30 0.39 0.30 0.00 0.00 -
NAPS 0.0958 0.0947 0.086 0.0836 0.0816 0.0738 0.022 27.75%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.90 0.96 1.20 0.68 0.97 1.23 1.19 -
P/RPS 0.11 0.12 0.18 0.11 0.19 0.24 0.11 0.00%
P/EPS 19.77 11.22 16.49 14.72 13.99 30.97 9.21 13.56%
EY 5.06 8.92 6.06 6.80 7.15 3.23 10.86 -11.94%
DY 4.57 4.17 2.50 5.79 3.09 0.00 0.00 -
P/NAPS 0.98 1.04 1.40 0.82 1.19 1.66 2.68 -15.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 26/08/08 27/08/07 28/08/06 29/08/05 19/08/04 29/08/03 -
Price 0.80 0.95 0.99 0.69 0.90 1.23 1.26 -
P/RPS 0.10 0.12 0.15 0.11 0.17 0.24 0.11 -1.57%
P/EPS 17.57 11.10 13.61 14.93 12.98 30.97 9.75 10.30%
EY 5.69 9.01 7.35 6.70 7.70 3.23 10.26 -9.35%
DY 5.15 4.21 3.03 5.71 3.33 0.00 0.00 -
P/NAPS 0.87 1.03 1.16 0.83 1.11 1.66 2.84 -17.88%

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