[BPURI] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[BPURI] BINA PURI HOLDINGS BHD

Announcement Date

27-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 9.7%

YoY- 78.87%

Quarter Report

BPURI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	1,119,523	675,775	720,626	542,385	517,417	437,409	395,821	18.91%
YoY %	65.67%	-6.22%	32.86%	4.83%	18.29%	10.51%	-	-
Horiz. %	282.84%	170.73%	182.06%	137.03%	130.72%	110.51%	100.00%	-
PBT	15,823	7,640	9,218	7,914	4,121	7,999	5,494	19.27%
YoY %	107.11%	-17.12%	16.48%	92.04%	-48.48%	45.60%	-	-
Horiz. %	288.01%	139.06%	167.78%	144.05%	75.01%	145.60%	100.00%	-
Tax	-5,027	-2,088	-2,126	-641	-1,039	-2,647	-917	32.77%
YoY %	-140.76%	1.79%	-231.67%	38.31%	60.75%	-188.66%	-	-
Horiz. %	548.20%	227.70%	231.84%	69.90%	113.30%	288.66%	100.00%	-
NP	10,796	5,552	7,092	7,273	3,082	5,352	4,577	15.36%
YoY %	94.45%	-21.71%	-2.49%	135.98%	-42.41%	16.93%	-	-
Horiz. %	235.88%	121.30%	154.95%	158.90%	67.34%	116.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,160	4,379	6,299	6,468	3,616	5,547	4,577	14.20%
YoY %	132.02%	-30.48%	-2.61%	78.87%	-34.81%	21.19%	-	-
Horiz. %	221.98%	95.67%	137.62%	141.32%	79.00%	121.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.77%	27.33%	23.06%	8.10%	25.21%	33.09%	16.69%	-
YoY %	16.25%	18.52%	184.69%	-67.87%	-23.81%	98.26%	-	-
Horiz. %	190.35%	163.75%	138.17%	48.53%	151.05%	198.26%	100.00%	-
Total Cost	1,108,727	670,223	713,534	535,112	514,335	432,057	391,244	18.94%
YoY %	65.43%	-6.07%	33.34%	4.04%	19.04%	10.43%	-	-
Horiz. %	283.39%	171.31%	182.38%	136.77%	131.46%	110.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	105,288	82,921	74,696	72,525	66,553	65,439	61,396	9.40%
YoY %	26.97%	11.01%	2.99%	8.97%	1.70%	6.59%	-	-
Horiz. %	171.49%	135.06%	121.66%	118.13%	108.40%	106.59%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	4,181	3,563	4,958	2,427	3,183	2,429	-	-
YoY %	17.34%	-28.14%	104.29%	-23.75%	31.04%	0.00%	-	-
Horiz. %	172.13%	146.69%	204.12%	99.92%	131.04%	100.00%	-	-
Div Payout %	41.16%	81.39%	78.71%	37.52%	88.03%	43.81%	-	-
YoY %	-49.43%	3.40%	109.78%	-57.38%	100.94%	0.00%	-	-
Horiz. %	93.95%	185.78%	179.66%	85.64%	200.94%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	105,288	82,921	74,696	72,525	66,553	65,439	61,396	9.40%
YoY %	26.97%	11.01%	2.99%	8.97%	1.70%	6.59%	-	-
Horiz. %	171.49%	135.06%	121.66%	118.13%	108.40%	106.59%	100.00%	-
NOSH	105,288	88,195	82,582	82,163	80,955	80,829	80,594	4.55%
YoY %	19.38%	6.80%	0.51%	1.49%	0.16%	0.29%	-	-
Horiz. %	130.64%	109.43%	102.47%	101.95%	100.45%	100.29%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	0.96%	0.82%	0.98%	1.34%	0.60%	1.22%	1.16%	-
YoY %	17.07%	-16.33%	-26.87%	123.33%	-50.82%	5.17%	-	-
Horiz. %	82.76%	70.69%	84.48%	115.52%	51.72%	105.17%	100.00%	-
ROE	9.65%	5.28%	8.43%	8.92%	5.43%	8.48%	7.45%	-
YoY %	82.77%	-37.37%	-5.49%	64.27%	-35.97%	13.83%	-	-
Horiz. %	129.53%	70.87%	113.15%	119.73%	72.89%	113.83%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	1,063.29	766.23	872.61	660.13	639.14	541.15	491.13	13.73%
YoY %	38.77%	-12.19%	32.19%	3.28%	18.11%	10.18%	-	-
Horiz. %	216.50%	156.01%	177.67%	134.41%	130.14%	110.18%	100.00%	-
EPS	9.65	4.97	7.63	7.87	4.47	6.86	5.68	9.23%
YoY %	94.16%	-34.86%	-3.05%	76.06%	-34.84%	20.77%	-	-
Horiz. %	169.89%	87.50%	134.33%	138.56%	78.70%	120.77%	100.00%	-
DPS	4.00	4.04	6.00	3.00	3.93	3.00	0.00	-
YoY %	-0.99%	-32.67%	100.00%	-23.66%	31.00%	0.00%	-	-
Horiz. %	133.33%	134.67%	200.00%	100.00%	131.00%	100.00%	-	-
NAPS	1.00	0.9402	0.9045	0.8827	0.8221	0.8096	0.7618	4.63%
YoY %	6.36%	3.95%	2.47%	7.37%	1.54%	6.27%	-	-
Horiz. %	131.27%	123.42%	118.73%	115.87%	107.92%	106.27%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 82,163
RPS	165.90	100.14	106.79	80.37	76.67	64.82	58.65	18.91%
YoY %	65.67%	-6.23%	32.87%	4.83%	18.28%	10.52%	-	-
Horiz. %	282.86%	170.74%	182.08%	137.03%	130.72%	110.52%	100.00%	-
EPS	1.51	0.65	0.93	0.96	0.54	0.82	0.68	14.21%
YoY %	132.31%	-30.11%	-3.12%	77.78%	-34.15%	20.59%	-	-
Horiz. %	222.06%	95.59%	136.76%	141.18%	79.41%	120.59%	100.00%	-
DPS	0.62	0.53	0.73	0.36	0.47	0.36	0.00	-
YoY %	16.98%	-27.40%	102.78%	-23.40%	30.56%	0.00%	-	-
Horiz. %	172.22%	147.22%	202.78%	100.00%	130.56%	100.00%	-	-
NAPS	0.156	0.1229	0.1107	0.1075	0.0986	0.097	0.091	9.39%
YoY %	26.93%	11.02%	2.98%	9.03%	1.65%	6.59%	-	-
Horiz. %	171.43%	135.05%	121.65%	118.13%	108.35%	106.59%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.26	0.83	0.94	0.95	0.65	0.82	1.18	-
P/RPS	0.12	0.11	0.11	0.14	0.10	0.15	0.24	-10.90%
YoY %	9.09%	0.00%	-21.43%	40.00%	-33.33%	-37.50%	-	-
Horiz. %	50.00%	45.83%	45.83%	58.33%	41.67%	62.50%	100.00%	-
P/EPS	13.06	16.72	12.32	12.07	14.55	11.95	20.78	-7.44%
YoY %	-21.89%	35.71%	2.07%	-17.04%	21.76%	-42.49%	-	-
Horiz. %	62.85%	80.46%	59.29%	58.08%	70.02%	57.51%	100.00%	-
EY	7.66	5.98	8.11	8.29	6.87	8.37	4.81	8.06%
YoY %	28.09%	-26.26%	-2.17%	20.67%	-17.92%	74.01%	-	-
Horiz. %	159.25%	124.32%	168.61%	172.35%	142.83%	174.01%	100.00%	-
DY	3.17	4.87	6.38	3.16	6.05	3.66	0.00	-
YoY %	-34.91%	-23.67%	101.90%	-47.77%	65.30%	0.00%	-	-
Horiz. %	86.61%	133.06%	174.32%	86.34%	165.30%	100.00%	-	-
P/NAPS	1.26	0.88	1.04	1.08	0.79	1.01	1.55	-3.39%
YoY %	43.18%	-15.38%	-3.70%	36.71%	-21.78%	-34.84%	-	-
Horiz. %	81.29%	56.77%	67.10%	69.68%	50.97%	65.16%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	18/11/10	24/11/09	25/11/08	27/11/07	24/11/06	29/11/05	30/11/04	-
Price	1.30	0.84	0.80	0.91	0.71	0.77	1.11	-
P/RPS	0.12	0.11	0.09	0.14	0.11	0.14	0.23	-10.27%
YoY %	9.09%	22.22%	-35.71%	27.27%	-21.43%	-39.13%	-	-
Horiz. %	52.17%	47.83%	39.13%	60.87%	47.83%	60.87%	100.00%	-
P/EPS	13.47	16.92	10.49	11.56	15.90	11.22	19.55	-6.01%
YoY %	-20.39%	61.30%	-9.26%	-27.30%	41.71%	-42.61%	-	-
Horiz. %	68.90%	86.55%	53.66%	59.13%	81.33%	57.39%	100.00%	-
EY	7.42	5.91	9.53	8.65	6.29	8.91	5.12	6.37%
YoY %	25.55%	-37.99%	10.17%	37.52%	-29.41%	74.02%	-	-
Horiz. %	144.92%	115.43%	186.13%	168.95%	122.85%	174.02%	100.00%	-
DY	3.08	4.81	7.50	3.30	5.54	3.90	0.00	-
YoY %	-35.97%	-35.87%	127.27%	-40.43%	42.05%	0.00%	-	-
Horiz. %	78.97%	123.33%	192.31%	84.62%	142.05%	100.00%	-	-
P/NAPS	1.30	0.89	0.88	1.03	0.86	0.95	1.46	-1.91%
YoY %	46.07%	1.14%	-14.56%	19.77%	-9.47%	-34.93%	-	-
Horiz. %	89.04%	60.96%	60.27%	70.55%	58.90%	65.07%	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