[BPURI] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.19%
YoY- -34.81%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 675,775 720,626 542,385 517,417 437,409 395,821 441,841 7.33%
PBT 7,640 9,218 7,914 4,121 7,999 5,494 11,650 -6.78%
Tax -2,088 -2,126 -641 -1,039 -2,647 -917 -8,620 -21.02%
NP 5,552 7,092 7,273 3,082 5,352 4,577 3,030 10.61%
-
NP to SH 4,379 6,299 6,468 3,616 5,547 4,577 3,030 6.32%
-
Tax Rate 27.33% 23.06% 8.10% 25.21% 33.09% 16.69% 73.99% -
Total Cost 670,223 713,534 535,112 514,335 432,057 391,244 438,811 7.30%
-
Net Worth 82,921 74,696 72,525 66,553 65,439 61,396 17,060 30.11%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,563 4,958 2,427 3,183 2,429 - 1,194 19.96%
Div Payout % 81.39% 78.71% 37.52% 88.03% 43.81% - 39.44% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 82,921 74,696 72,525 66,553 65,439 61,396 17,060 30.11%
NOSH 88,195 82,582 82,163 80,955 80,829 80,594 39,833 14.15%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.82% 0.98% 1.34% 0.60% 1.22% 1.16% 0.69% -
ROE 5.28% 8.43% 8.92% 5.43% 8.48% 7.45% 17.76% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 766.23 872.61 660.13 639.14 541.15 491.13 1,109.22 -5.97%
EPS 4.97 7.63 7.87 4.47 6.86 5.68 7.61 -6.84%
DPS 4.04 6.00 3.00 3.93 3.00 0.00 3.00 5.08%
NAPS 0.9402 0.9045 0.8827 0.8221 0.8096 0.7618 0.4283 13.98%
Adjusted Per Share Value based on latest NOSH - 80,955
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 83.85 89.41 67.30 64.20 54.27 49.11 54.82 7.33%
EPS 0.54 0.78 0.80 0.45 0.69 0.57 0.38 6.02%
DPS 0.44 0.62 0.30 0.39 0.30 0.00 0.15 19.62%
NAPS 0.1029 0.0927 0.09 0.0826 0.0812 0.0762 0.0212 30.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.83 0.94 0.95 0.65 0.82 1.18 1.25 -
P/RPS 0.11 0.11 0.14 0.10 0.15 0.24 0.11 0.00%
P/EPS 16.72 12.32 12.07 14.55 11.95 20.78 16.43 0.29%
EY 5.98 8.11 8.29 6.87 8.37 4.81 6.09 -0.30%
DY 4.87 6.38 3.16 6.05 3.66 0.00 2.40 12.50%
P/NAPS 0.88 1.04 1.08 0.79 1.01 1.55 2.92 -18.10%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 25/11/08 27/11/07 24/11/06 29/11/05 30/11/04 20/11/03 -
Price 0.84 0.80 0.91 0.71 0.77 1.11 1.02 -
P/RPS 0.11 0.09 0.14 0.11 0.14 0.23 0.09 3.39%
P/EPS 16.92 10.49 11.56 15.90 11.22 19.55 13.41 3.94%
EY 5.91 9.53 8.65 6.29 8.91 5.12 7.46 -3.80%
DY 4.81 7.50 3.30 5.54 3.90 0.00 2.94 8.54%
P/NAPS 0.89 0.88 1.03 0.86 0.95 1.46 2.38 -15.10%

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