[BPURI] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 8.88%
YoY- 57.86%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,032,921 667,865 672,144 533,846 491,809 417,295 413,748 16.46%
PBT 14,383 7,300 9,296 7,295 3,554 7,062 7,255 12.07%
Tax -4,768 -2,588 -1,199 -666 -996 -1,210 -4,067 2.68%
NP 9,615 4,712 8,097 6,629 2,558 5,852 3,188 20.19%
-
NP to SH 8,683 3,818 7,065 5,896 3,735 5,615 3,188 18.16%
-
Tax Rate 33.15% 35.45% 12.90% 9.13% 28.02% 17.13% 56.06% -
Total Cost 1,023,306 663,153 664,047 527,217 489,251 411,443 410,560 16.43%
-
Net Worth 101,697 77,200 76,304 69,349 67,342 65,763 59,513 9.33%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,839 3,451 3,306 2,427 3,183 2,429 - -
Div Payout % 44.22% 90.40% 46.80% 41.16% 85.23% 43.28% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 101,697 77,200 76,304 69,349 67,342 65,763 59,513 9.33%
NOSH 104,983 83,850 82,544 81,034 80,833 80,999 80,283 4.56%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.93% 0.71% 1.20% 1.24% 0.52% 1.40% 0.77% -
ROE 8.54% 4.95% 9.26% 8.50% 5.55% 8.54% 5.36% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 983.89 796.50 814.28 658.79 608.42 515.18 515.36 11.37%
EPS 8.27 4.55 8.56 7.28 4.62 6.93 3.97 13.00%
DPS 3.66 4.12 4.00 3.00 3.94 3.00 0.00 -
NAPS 0.9687 0.9207 0.9244 0.8558 0.8331 0.8119 0.7413 4.55%
Adjusted Per Share Value based on latest NOSH - 81,034
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 128.16 82.86 83.40 66.24 61.02 51.78 51.34 16.46%
EPS 1.08 0.47 0.88 0.73 0.46 0.70 0.40 17.99%
DPS 0.48 0.43 0.41 0.30 0.39 0.30 0.00 -
NAPS 0.1262 0.0958 0.0947 0.086 0.0836 0.0816 0.0738 9.34%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.03 0.90 0.96 1.20 0.68 0.97 1.23 -
P/RPS 0.10 0.11 0.12 0.18 0.11 0.19 0.24 -13.57%
P/EPS 12.45 19.77 11.22 16.49 14.72 13.99 30.97 -14.08%
EY 8.03 5.06 8.92 6.06 6.80 7.15 3.23 16.38%
DY 3.55 4.57 4.17 2.50 5.79 3.09 0.00 -
P/NAPS 1.06 0.98 1.04 1.40 0.82 1.19 1.66 -7.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 19/08/09 26/08/08 27/08/07 28/08/06 29/08/05 19/08/04 -
Price 1.18 0.80 0.95 0.99 0.69 0.90 1.23 -
P/RPS 0.12 0.10 0.12 0.15 0.11 0.17 0.24 -10.90%
P/EPS 14.27 17.57 11.10 13.61 14.93 12.98 30.97 -12.11%
EY 7.01 5.69 9.01 7.35 6.70 7.70 3.23 13.77%
DY 3.10 5.15 4.21 3.03 5.71 3.33 0.00 -
P/NAPS 1.22 0.87 1.03 1.16 0.83 1.11 1.66 -5.00%

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