[BPURI] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 22.09%
YoY- 127.42%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,223,820 1,173,608 1,255,121 1,032,921 667,865 672,144 533,846 14.81%
PBT 15,015 25,947 14,555 14,383 7,300 9,296 7,295 12.77%
Tax -10,072 -20,919 -2,051 -4,768 -2,588 -1,199 -666 57.19%
NP 4,943 5,028 12,504 9,615 4,712 8,097 6,629 -4.76%
-
NP to SH 4,057 4,271 11,708 8,683 3,818 7,065 5,896 -6.03%
-
Tax Rate 67.08% 80.62% 14.09% 33.15% 35.45% 12.90% 9.13% -
Total Cost 1,218,877 1,168,580 1,242,617 1,023,306 663,153 664,047 527,217 14.97%
-
Net Worth 141,479 134,441 115,005 101,697 77,200 76,304 69,349 12.60%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,498 2,336 4,232 3,839 3,451 3,306 2,427 0.48%
Div Payout % 61.58% 54.70% 36.15% 44.22% 90.40% 46.80% 41.16% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 141,479 134,441 115,005 101,697 77,200 76,304 69,349 12.60%
NOSH 127,920 123,352 108,117 104,983 83,850 82,544 81,034 7.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.40% 0.43% 1.00% 0.93% 0.71% 1.20% 1.24% -
ROE 2.87% 3.18% 10.18% 8.54% 4.95% 9.26% 8.50% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 956.71 951.43 1,160.88 983.89 796.50 814.28 658.79 6.40%
EPS 3.17 3.46 10.83 8.27 4.55 8.56 7.28 -12.92%
DPS 1.95 1.89 3.91 3.66 4.12 4.00 3.00 -6.92%
NAPS 1.106 1.0899 1.0637 0.9687 0.9207 0.9244 0.8558 4.36%
Adjusted Per Share Value based on latest NOSH - 104,983
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 181.35 173.91 185.99 153.06 98.97 99.60 79.11 14.81%
EPS 0.60 0.63 1.73 1.29 0.57 1.05 0.87 -5.99%
DPS 0.37 0.35 0.63 0.57 0.51 0.49 0.36 0.45%
NAPS 0.2096 0.1992 0.1704 0.1507 0.1144 0.1131 0.1028 12.59%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.685 0.87 1.20 1.03 0.90 0.96 1.20 -
P/RPS 0.07 0.09 0.10 0.10 0.11 0.12 0.18 -14.55%
P/EPS 21.60 25.13 11.08 12.45 19.77 11.22 16.49 4.59%
EY 4.63 3.98 9.02 8.03 5.06 8.92 6.06 -4.38%
DY 2.85 2.18 3.26 3.55 4.57 4.17 2.50 2.20%
P/NAPS 0.62 0.80 1.13 1.06 0.98 1.04 1.40 -12.68%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 22/08/11 23/08/10 19/08/09 26/08/08 27/08/07 -
Price 0.70 0.83 1.12 1.18 0.80 0.95 0.99 -
P/RPS 0.07 0.09 0.10 0.12 0.10 0.12 0.15 -11.91%
P/EPS 22.07 23.97 10.34 14.27 17.57 11.10 13.61 8.38%
EY 4.53 4.17 9.67 7.01 5.69 9.01 7.35 -7.74%
DY 2.79 2.28 3.50 3.10 5.15 4.21 3.03 -1.36%
P/NAPS 0.63 0.76 1.05 1.22 0.87 1.03 1.16 -9.66%

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