[BPURI] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.53%
YoY- 37.06%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,230,646 788,045 676,542 607,869 491,571 464,768 409,187 20.13%
PBT 14,136 11,498 8,034 8,528 6,409 4,917 5,449 17.21%
Tax -2,773 -4,081 -2,869 -552 -1,228 -1,782 -714 25.36%
NP 11,363 7,417 5,165 7,976 5,181 3,135 4,735 15.69%
-
NP to SH 10,603 6,420 4,283 7,020 5,122 4,054 4,735 14.37%
-
Tax Rate 19.62% 35.49% 35.71% 6.47% 19.16% 36.24% 13.10% -
Total Cost 1,219,283 780,628 671,377 599,893 486,390 461,633 404,452 20.18%
-
Net Worth 106,321 99,610 81,198 73,777 67,955 63,363 74,895 6.01%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,232 3,839 3,451 3,306 4,043 3,996 - -
Div Payout % 39.92% 59.81% 80.59% 47.10% 78.95% 98.59% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 106,321 99,610 81,198 73,777 67,955 63,363 74,895 6.01%
NOSH 106,321 103,782 90,000 82,663 80,900 78,333 80,663 4.70%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.92% 0.94% 0.76% 1.31% 1.05% 0.67% 1.16% -
ROE 9.97% 6.45% 5.27% 9.52% 7.54% 6.40% 6.32% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,157.48 759.32 751.71 735.35 607.63 593.32 507.28 14.73%
EPS 9.97 6.19 4.76 8.49 6.33 5.18 5.87 9.22%
DPS 3.98 3.70 3.84 4.00 5.00 5.10 0.00 -
NAPS 1.00 0.9598 0.9022 0.8925 0.84 0.8089 0.9285 1.24%
Adjusted Per Share Value based on latest NOSH - 82,663
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 152.69 97.78 83.94 75.42 60.99 57.67 50.77 20.13%
EPS 1.32 0.80 0.53 0.87 0.64 0.50 0.59 14.35%
DPS 0.53 0.48 0.43 0.41 0.50 0.50 0.00 -
NAPS 0.1319 0.1236 0.1007 0.0915 0.0843 0.0786 0.0929 6.01%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.40 0.86 0.96 0.90 0.71 0.73 1.06 -
P/RPS 0.12 0.11 0.13 0.12 0.12 0.12 0.21 -8.90%
P/EPS 14.04 13.90 20.17 10.60 11.21 14.11 18.06 -4.10%
EY 7.12 7.19 4.96 9.44 8.92 7.09 5.54 4.26%
DY 2.84 4.30 3.99 4.44 7.04 6.99 0.00 -
P/NAPS 1.40 0.90 1.06 1.01 0.85 0.90 1.14 3.48%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 19/02/09 26/02/08 27/02/07 13/03/06 28/02/05 -
Price 1.31 0.85 0.81 0.84 0.72 0.73 1.05 -
P/RPS 0.11 0.11 0.11 0.11 0.12 0.12 0.21 -10.21%
P/EPS 13.14 13.74 17.02 9.89 11.37 14.11 17.89 -5.01%
EY 7.61 7.28 5.88 10.11 8.79 7.09 5.59 5.27%
DY 3.04 4.35 4.73 4.76 6.94 6.99 0.00 -
P/NAPS 1.31 0.89 0.90 0.94 0.86 0.90 1.13 2.49%

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