[BPURI] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.69%
YoY- -30.48%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,242,927 1,258,087 1,119,523 675,775 720,626 542,385 517,417 15.71%
PBT 22,185 16,148 15,823 7,640 9,218 7,914 4,121 32.35%
Tax -17,955 -5,308 -5,027 -2,088 -2,126 -641 -1,039 60.72%
NP 4,230 10,840 10,796 5,552 7,092 7,273 3,082 5.41%
-
NP to SH 2,780 10,046 10,160 4,379 6,299 6,468 3,616 -4.28%
-
Tax Rate 80.93% 32.87% 31.77% 27.33% 23.06% 8.10% 25.21% -
Total Cost 1,238,697 1,247,247 1,108,727 670,223 713,534 535,112 514,335 15.76%
-
Net Worth 128,820 118,712 105,288 82,921 74,696 72,525 66,553 11.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,336 2,126 4,181 3,563 4,958 2,427 3,183 -5.02%
Div Payout % 84.04% 21.17% 41.16% 81.39% 78.71% 37.52% 88.03% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 128,820 118,712 105,288 82,921 74,696 72,525 66,553 11.62%
NOSH 120,000 111,164 105,288 88,195 82,582 82,163 80,955 6.77%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.34% 0.86% 0.96% 0.82% 0.98% 1.34% 0.60% -
ROE 2.16% 8.46% 9.65% 5.28% 8.43% 8.92% 5.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,035.77 1,131.74 1,063.29 766.23 872.61 660.13 639.14 8.37%
EPS 2.32 9.04 9.65 4.97 7.63 7.87 4.47 -10.34%
DPS 1.95 1.91 4.00 4.04 6.00 3.00 3.93 -11.01%
NAPS 1.0735 1.0679 1.00 0.9402 0.9045 0.8827 0.8221 4.54%
Adjusted Per Share Value based on latest NOSH - 88,195
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 154.21 156.10 138.90 83.85 89.41 67.30 64.20 15.71%
EPS 0.34 1.25 1.26 0.54 0.78 0.80 0.45 -4.56%
DPS 0.29 0.26 0.52 0.44 0.62 0.30 0.39 -4.81%
NAPS 0.1598 0.1473 0.1306 0.1029 0.0927 0.09 0.0826 11.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.83 0.96 1.26 0.83 0.94 0.95 0.65 -
P/RPS 0.08 0.08 0.12 0.11 0.11 0.14 0.10 -3.64%
P/EPS 35.83 10.62 13.06 16.72 12.32 12.07 14.55 16.19%
EY 2.79 9.41 7.66 5.98 8.11 8.29 6.87 -13.93%
DY 2.35 1.99 3.17 4.87 6.38 3.16 6.05 -14.56%
P/NAPS 0.77 0.90 1.26 0.88 1.04 1.08 0.79 -0.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 18/11/10 24/11/09 25/11/08 27/11/07 24/11/06 -
Price 0.85 0.87 1.30 0.84 0.80 0.91 0.71 -
P/RPS 0.08 0.08 0.12 0.11 0.09 0.14 0.11 -5.16%
P/EPS 36.69 9.63 13.47 16.92 10.49 11.56 15.90 14.93%
EY 2.73 10.39 7.42 5.91 9.53 8.65 6.29 -12.97%
DY 2.29 2.20 3.08 4.81 7.50 3.30 5.54 -13.67%
P/NAPS 0.79 0.81 1.30 0.89 0.88 1.03 0.86 -1.40%

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