[BPURI] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.78%
YoY- 73.51%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,251,857 1,190,640 1,221,530 951,514 660,899 653,718 496,475 16.64%
PBT 15,820 26,706 14,494 12,473 7,884 8,503 6,593 15.69%
Tax -9,987 -20,197 -2,557 -4,434 -3,008 -415 -889 49.59%
NP 5,833 6,509 11,937 8,039 4,876 8,088 5,704 0.37%
-
NP to SH 4,592 5,986 10,998 7,112 4,099 6,861 5,415 -2.70%
-
Tax Rate 63.13% 75.63% 17.64% 35.55% 38.15% 4.88% 13.48% -
Total Cost 1,246,024 1,184,131 1,209,593 943,475 656,023 645,630 490,771 16.78%
-
Net Worth 137,100 132,611 110,813 0 75,797 74,726 69,266 12.04%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,498 2,336 4,232 3,839 3,451 3,306 4,043 -7.70%
Div Payout % 54.40% 39.03% 38.48% 53.99% 84.21% 48.19% 74.68% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 137,100 132,611 110,813 0 75,797 74,726 69,266 12.04%
NOSH 124,841 123,727 107,794 104,085 83,884 82,689 80,833 7.50%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.47% 0.55% 0.98% 0.84% 0.74% 1.24% 1.15% -
ROE 3.35% 4.51% 9.92% 0.00% 5.41% 9.18% 7.82% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,002.76 962.31 1,133.20 914.17 787.87 790.57 614.20 8.50%
EPS 3.68 4.84 10.20 6.83 4.89 8.30 6.70 -9.49%
DPS 2.00 1.89 3.93 3.69 4.11 4.00 5.00 -14.15%
NAPS 1.0982 1.0718 1.028 0.00 0.9036 0.9037 0.8569 4.21%
Adjusted Per Share Value based on latest NOSH - 104,085
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 185.50 176.43 181.01 141.00 97.93 96.87 73.57 16.64%
EPS 0.68 0.89 1.63 1.05 0.61 1.02 0.80 -2.66%
DPS 0.37 0.35 0.63 0.57 0.51 0.49 0.60 -7.73%
NAPS 0.2032 0.1965 0.1642 0.00 0.1123 0.1107 0.1026 12.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.635 0.90 1.30 1.16 0.80 0.69 0.75 -
P/RPS 0.06 0.09 0.11 0.13 0.10 0.09 0.12 -10.90%
P/EPS 17.26 18.60 12.74 16.98 16.37 8.32 11.20 7.46%
EY 5.79 5.38 7.85 5.89 6.11 12.03 8.93 -6.96%
DY 3.15 2.10 3.02 3.18 5.14 5.80 6.67 -11.74%
P/NAPS 0.58 0.84 1.26 0.00 0.89 0.76 0.88 -6.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 31/05/12 23/05/11 25/05/10 28/05/09 28/05/08 28/05/07 -
Price 0.775 0.87 1.22 1.06 0.88 0.90 0.80 -
P/RPS 0.08 0.09 0.11 0.12 0.11 0.11 0.13 -7.76%
P/EPS 21.07 17.98 11.96 15.51 18.01 10.85 11.94 9.91%
EY 4.75 5.56 8.36 6.45 5.55 9.22 8.37 -9.00%
DY 2.58 2.17 3.22 3.48 4.68 4.44 6.25 -13.69%
P/NAPS 0.71 0.81 1.19 0.00 0.97 1.00 0.93 -4.39%

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