[BPURI] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.72%
YoY- 40.03%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 951,514 660,899 653,718 496,475 475,672 389,396 452,867 13.16%
PBT 12,473 7,884 8,503 6,593 4,389 5,523 9,633 4.39%
Tax -4,434 -3,008 -415 -889 -1,506 -353 -6,102 -5.18%
NP 8,039 4,876 8,088 5,704 2,883 5,170 3,531 14.68%
-
NP to SH 7,112 4,099 6,861 5,415 3,867 5,170 3,531 12.37%
-
Tax Rate 35.55% 38.15% 4.88% 13.48% 34.31% 6.39% 63.34% -
Total Cost 943,475 656,023 645,630 490,771 472,789 384,226 449,336 13.15%
-
Net Worth 0 75,797 74,726 69,266 66,054 64,272 58,407 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,839 3,451 3,306 4,043 3,996 - - -
Div Payout % 53.99% 84.21% 48.19% 74.68% 103.35% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 0 75,797 74,726 69,266 66,054 64,272 58,407 -
NOSH 104,085 83,884 82,689 80,833 80,681 80,774 80,098 4.46%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.84% 0.74% 1.24% 1.15% 0.61% 1.33% 0.78% -
ROE 0.00% 5.41% 9.18% 7.82% 5.85% 8.04% 6.05% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 914.17 787.87 790.57 614.20 589.57 482.08 565.39 8.33%
EPS 6.83 4.89 8.30 6.70 4.79 6.40 4.41 7.55%
DPS 3.69 4.11 4.00 5.00 4.95 0.00 0.00 -
NAPS 0.00 0.9036 0.9037 0.8569 0.8187 0.7957 0.7292 -
Adjusted Per Share Value based on latest NOSH - 80,833
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 118.06 82.00 81.11 61.60 59.02 48.31 56.19 13.16%
EPS 0.88 0.51 0.85 0.67 0.48 0.64 0.44 12.24%
DPS 0.48 0.43 0.41 0.50 0.50 0.00 0.00 -
NAPS 0.00 0.094 0.0927 0.0859 0.082 0.0797 0.0725 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.16 0.80 0.69 0.75 0.74 1.13 1.46 -
P/RPS 0.13 0.10 0.09 0.12 0.13 0.23 0.26 -10.90%
P/EPS 16.98 16.37 8.32 11.20 15.44 17.65 33.12 -10.53%
EY 5.89 6.11 12.03 8.93 6.48 5.66 3.02 11.77%
DY 3.18 5.14 5.80 6.67 6.69 0.00 0.00 -
P/NAPS 0.00 0.89 0.76 0.88 0.90 1.42 2.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 28/05/08 28/05/07 29/05/06 26/05/05 27/05/04 -
Price 1.06 0.88 0.90 0.80 0.67 1.00 1.35 -
P/RPS 0.12 0.11 0.11 0.13 0.11 0.21 0.24 -10.90%
P/EPS 15.51 18.01 10.85 11.94 13.98 15.62 30.62 -10.71%
EY 6.45 5.55 9.22 8.37 7.15 6.40 3.27 11.98%
DY 3.48 4.68 4.44 6.25 7.39 0.00 0.00 -
P/NAPS 0.00 0.97 1.00 0.93 0.82 1.26 1.85 -

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