[BPURI] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[BPURI] BINA PURI HOLDINGS BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -6.86%

YoY- -45.96%

Quarter Report

2nd qtr 09 interim rpt.pdf

Latest QR

Upcoming QR

BPURI's Result

BPURI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	1,173,608	1,255,121	1,032,921	667,865	672,144	533,846	491,809	15.58%
YoY %	-6.49%	21.51%	54.66%	-0.64%	25.91%	8.55%	-	-
Horiz. %	238.63%	255.20%	210.02%	135.80%	136.67%	108.55%	100.00%	-
PBT	25,947	14,555	14,383	7,300	9,296	7,295	3,554	39.23%
YoY %	78.27%	1.20%	97.03%	-21.47%	27.43%	105.26%	-	-
Horiz. %	730.08%	409.54%	404.70%	205.40%	261.56%	205.26%	100.00%	-
Tax	-20,919	-2,051	-4,768	-2,588	-1,199	-666	-996	66.02%
YoY %	-919.94%	56.98%	-84.23%	-115.85%	-80.03%	33.13%	-	-
Horiz. %	2,100.30%	205.92%	478.71%	259.84%	120.38%	66.87%	100.00%	-
NP	5,028	12,504	9,615	4,712	8,097	6,629	2,558	11.91%
YoY %	-59.79%	30.05%	104.05%	-41.81%	22.15%	159.15%	-	-
Horiz. %	196.56%	488.82%	375.88%	184.21%	316.54%	259.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,271	11,708	8,683	3,818	7,065	5,896	3,735	2.25%
YoY %	-63.52%	34.84%	127.42%	-45.96%	19.83%	57.86%	-	-
Horiz. %	114.35%	313.47%	232.48%	102.22%	189.16%	157.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	80.62%	14.09%	33.15%	35.45%	12.90%	9.13%	28.02%	-
YoY %	472.18%	-57.50%	-6.49%	174.81%	41.29%	-67.42%	-	-
Horiz. %	287.72%	50.29%	118.31%	126.52%	46.04%	32.58%	100.00%	-
Total Cost	1,168,580	1,242,617	1,023,306	663,153	664,047	527,217	489,251	15.60%
YoY %	-5.96%	21.43%	54.31%	-0.13%	25.95%	7.76%	-	-
Horiz. %	238.85%	253.98%	209.16%	135.54%	135.73%	107.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,441	115,005	101,697	77,200	76,304	69,349	67,342	12.20%
YoY %	16.90%	13.09%	31.73%	1.17%	10.03%	2.98%	-	-
Horiz. %	199.64%	170.78%	151.02%	114.64%	113.31%	102.98%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	2,336	4,232	3,839	3,451	3,306	2,427	3,183	-5.02%
YoY %	-44.80%	10.24%	11.24%	4.39%	36.22%	-23.75%	-	-
Horiz. %	73.39%	132.96%	120.61%	108.42%	103.86%	76.25%	100.00%	-
Div Payout %	54.70%	36.15%	44.22%	90.40%	46.80%	41.16%	85.23%	-
YoY %	51.31%	-18.25%	-51.08%	93.16%	13.70%	-51.71%	-	-
Horiz. %	64.18%	42.41%	51.88%	106.07%	54.91%	48.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	134,441	115,005	101,697	77,200	76,304	69,349	67,342	12.20%
YoY %	16.90%	13.09%	31.73%	1.17%	10.03%	2.98%	-	-
Horiz. %	199.64%	170.78%	151.02%	114.64%	113.31%	102.98%	100.00%	-
NOSH	123,352	108,117	104,983	83,850	82,544	81,034	80,833	7.29%
YoY %	14.09%	2.99%	25.20%	1.58%	1.86%	0.25%	-	-
Horiz. %	152.60%	133.75%	129.88%	103.73%	102.12%	100.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	0.43%	1.00%	0.93%	0.71%	1.20%	1.24%	0.52%	-
YoY %	-57.00%	7.53%	30.99%	-40.83%	-3.23%	138.46%	-	-
Horiz. %	82.69%	192.31%	178.85%	136.54%	230.77%	238.46%	100.00%	-
ROE	3.18%	10.18%	8.54%	4.95%	9.26%	8.50%	5.55%	-
YoY %	-68.76%	19.20%	72.53%	-46.54%	8.94%	53.15%	-	-
Horiz. %	57.30%	183.42%	153.87%	89.19%	166.85%	153.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	951.43	1,160.88	983.89	796.50	814.28	658.79	608.42	7.72%
YoY %	-18.04%	17.99%	23.53%	-2.18%	23.60%	8.28%	-	-
Horiz. %	156.38%	190.80%	161.71%	130.91%	133.84%	108.28%	100.00%	-
EPS	3.46	10.83	8.27	4.55	8.56	7.28	4.62	-4.70%
YoY %	-68.05%	30.96%	81.76%	-46.85%	17.58%	57.58%	-	-
Horiz. %	74.89%	234.42%	179.00%	98.48%	185.28%	157.58%	100.00%	-
DPS	1.89	3.91	3.66	4.12	4.00	3.00	3.94	-11.51%
YoY %	-51.66%	6.83%	-11.17%	3.00%	33.33%	-23.86%	-	-
Horiz. %	47.97%	99.24%	92.89%	104.57%	101.52%	76.14%	100.00%	-
NAPS	1.0899	1.0637	0.9687	0.9207	0.9244	0.8558	0.8331	4.57%
YoY %	2.46%	9.81%	5.21%	-0.40%	8.02%	2.72%	-	-
Horiz. %	130.82%	127.68%	116.28%	110.51%	110.96%	102.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 83,850
RPS	173.91	185.99	153.06	98.97	99.60	79.11	72.88	15.58%
YoY %	-6.49%	21.51%	54.65%	-0.63%	25.90%	8.55%	-	-
Horiz. %	238.63%	255.20%	210.02%	135.80%	136.66%	108.55%	100.00%	-
EPS	0.63	1.73	1.29	0.57	1.05	0.87	0.55	2.28%
YoY %	-63.58%	34.11%	126.32%	-45.71%	20.69%	58.18%	-	-
Horiz. %	114.55%	314.55%	234.55%	103.64%	190.91%	158.18%	100.00%	-
DPS	0.35	0.63	0.57	0.51	0.49	0.36	0.47	-4.79%
YoY %	-44.44%	10.53%	11.76%	4.08%	36.11%	-23.40%	-	-
Horiz. %	74.47%	134.04%	121.28%	108.51%	104.26%	76.60%	100.00%	-
NAPS	0.1992	0.1704	0.1507	0.1144	0.1131	0.1028	0.0998	12.19%
YoY %	16.90%	13.07%	31.73%	1.15%	10.02%	3.01%	-	-
Horiz. %	199.60%	170.74%	151.00%	114.63%	113.33%	103.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.87	1.20	1.03	0.90	0.96	1.20	0.68	-
P/RPS	0.09	0.10	0.10	0.11	0.12	0.18	0.11	-3.28%
YoY %	-10.00%	0.00%	-9.09%	-8.33%	-33.33%	63.64%	-	-
Horiz. %	81.82%	90.91%	90.91%	100.00%	109.09%	163.64%	100.00%	-
P/EPS	25.13	11.08	12.45	19.77	11.22	16.49	14.72	9.31%
YoY %	126.81%	-11.00%	-37.03%	76.20%	-31.96%	12.02%	-	-
Horiz. %	170.72%	75.27%	84.58%	134.31%	76.22%	112.02%	100.00%	-
EY	3.98	9.02	8.03	5.06	8.92	6.06	6.80	-8.53%
YoY %	-55.88%	12.33%	58.70%	-43.27%	47.19%	-10.88%	-	-
Horiz. %	58.53%	132.65%	118.09%	74.41%	131.18%	89.12%	100.00%	-
DY	2.18	3.26	3.55	4.57	4.17	2.50	5.79	-15.01%
YoY %	-33.13%	-8.17%	-22.32%	9.59%	66.80%	-56.82%	-	-
Horiz. %	37.65%	56.30%	61.31%	78.93%	72.02%	43.18%	100.00%	-
P/NAPS	0.80	1.13	1.06	0.98	1.04	1.40	0.82	-0.41%
YoY %	-29.20%	6.60%	8.16%	-5.77%	-25.71%	70.73%	-	-
Horiz. %	97.56%	137.80%	129.27%	119.51%	126.83%	170.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	22/08/11	23/08/10	19/08/09	26/08/08	27/08/07	28/08/06	-
Price	0.83	1.12	1.18	0.80	0.95	0.99	0.69	-
P/RPS	0.09	0.10	0.12	0.10	0.12	0.15	0.11	-3.28%
YoY %	-10.00%	-16.67%	20.00%	-16.67%	-20.00%	36.36%	-	-
Horiz. %	81.82%	90.91%	109.09%	90.91%	109.09%	136.36%	100.00%	-
P/EPS	23.97	10.34	14.27	17.57	11.10	13.61	14.93	8.20%
YoY %	131.82%	-27.54%	-18.78%	58.29%	-18.44%	-8.84%	-	-
Horiz. %	160.55%	69.26%	95.58%	117.68%	74.35%	91.16%	100.00%	-
EY	4.17	9.67	7.01	5.69	9.01	7.35	6.70	-7.59%
YoY %	-56.88%	37.95%	23.20%	-36.85%	22.59%	9.70%	-	-
Horiz. %	62.24%	144.33%	104.63%	84.93%	134.48%	109.70%	100.00%	-
DY	2.28	3.50	3.10	5.15	4.21	3.03	5.71	-14.17%
YoY %	-34.86%	12.90%	-39.81%	22.33%	38.94%	-46.94%	-	-
Horiz. %	39.93%	61.30%	54.29%	90.19%	73.73%	53.06%	100.00%	-
P/NAPS	0.76	1.05	1.22	0.87	1.03	1.16	0.83	-1.45%
YoY %	-27.62%	-13.93%	40.23%	-15.53%	-11.21%	39.76%	-	-
Horiz. %	91.57%	126.51%	146.99%	104.82%	124.10%	139.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos