[BPURI] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -32.01%
YoY- -38.99%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,178,063 1,230,646 788,045 676,542 607,869 491,571 464,768 16.75%
PBT 25,849 14,136 11,498 8,034 8,528 6,409 4,917 31.84%
Tax -19,091 -2,773 -4,081 -2,869 -552 -1,228 -1,782 48.44%
NP 6,758 11,363 7,417 5,165 7,976 5,181 3,135 13.65%
-
NP to SH 5,997 10,603 6,420 4,283 7,020 5,122 4,054 6.74%
-
Tax Rate 73.86% 19.62% 35.49% 35.71% 6.47% 19.16% 36.24% -
Total Cost 1,171,305 1,219,283 780,628 671,377 599,893 486,390 461,633 16.77%
-
Net Worth 123,780 106,321 99,610 81,198 73,777 67,955 63,363 11.80%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,336 4,232 3,839 3,451 3,306 4,043 3,996 -8.55%
Div Payout % 38.96% 39.92% 59.81% 80.59% 47.10% 78.95% 98.59% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 123,780 106,321 99,610 81,198 73,777 67,955 63,363 11.80%
NOSH 116,818 106,321 103,782 90,000 82,663 80,900 78,333 6.88%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.57% 0.92% 0.94% 0.76% 1.31% 1.05% 0.67% -
ROE 4.84% 9.97% 6.45% 5.27% 9.52% 7.54% 6.40% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,008.46 1,157.48 759.32 751.71 735.35 607.63 593.32 9.23%
EPS 5.13 9.97 6.19 4.76 8.49 6.33 5.18 -0.16%
DPS 2.00 3.98 3.70 3.84 4.00 5.00 5.10 -14.43%
NAPS 1.0596 1.00 0.9598 0.9022 0.8925 0.84 0.8089 4.60%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 174.57 182.36 116.78 100.25 90.08 72.84 68.87 16.75%
EPS 0.89 1.57 0.95 0.63 1.04 0.76 0.60 6.78%
DPS 0.35 0.63 0.57 0.51 0.49 0.60 0.59 -8.33%
NAPS 0.1834 0.1576 0.1476 0.1203 0.1093 0.1007 0.0939 11.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.88 1.40 0.86 0.96 0.90 0.71 0.73 -
P/RPS 0.09 0.12 0.11 0.13 0.12 0.12 0.12 -4.67%
P/EPS 17.14 14.04 13.90 20.17 10.60 11.21 14.11 3.29%
EY 5.83 7.12 7.19 4.96 9.44 8.92 7.09 -3.20%
DY 2.27 2.84 4.30 3.99 4.44 7.04 6.99 -17.08%
P/NAPS 0.83 1.40 0.90 1.06 1.01 0.85 0.90 -1.33%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 24/02/10 19/02/09 26/02/08 27/02/07 13/03/06 -
Price 0.94 1.31 0.85 0.81 0.84 0.72 0.73 -
P/RPS 0.09 0.11 0.11 0.11 0.11 0.12 0.12 -4.67%
P/EPS 18.31 13.14 13.74 17.02 9.89 11.37 14.11 4.43%
EY 5.46 7.61 7.28 5.88 10.11 8.79 7.09 -4.25%
DY 2.13 3.04 4.35 4.73 4.76 6.94 6.99 -17.96%
P/NAPS 0.89 1.31 0.89 0.90 0.94 0.86 0.90 -0.18%

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