[BPURI] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 31.73%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 392,690 355,752 409,188 380,994 376,474 434,916 431,564 -6.10%
PBT 9,072 8,584 5,451 4,460 5,846 8,288 10,284 -8.02%
Tax -3,262 -3,576 -714 -65 -2,510 -5,020 -6,176 -34.68%
NP 5,810 5,008 4,737 4,394 3,336 3,268 4,108 26.02%
-
NP to SH 5,096 5,008 4,737 4,394 3,336 3,268 4,108 15.46%
-
Tax Rate 35.96% 41.66% 13.10% 1.46% 42.94% 60.57% 60.05% -
Total Cost 386,880 350,744 404,451 376,600 373,138 431,648 427,456 -6.43%
-
Net Worth 65,673 64,272 74,724 61,241 59,446 58,407 57,346 9.46%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,853 - - - - - - -
Div Payout % 95.24% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 65,673 64,272 74,724 61,241 59,446 58,407 57,346 9.46%
NOSH 80,888 80,774 80,478 80,390 80,192 80,098 79,791 0.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.48% 1.41% 1.16% 1.15% 0.89% 0.75% 0.95% -
ROE 7.76% 7.79% 6.34% 7.18% 5.61% 5.60% 7.16% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 485.47 440.43 508.44 473.93 469.46 542.98 540.86 -6.95%
EPS 6.30 6.20 5.89 5.47 4.16 4.08 7.62 -11.92%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8119 0.7957 0.9285 0.7618 0.7413 0.7292 0.7187 8.47%
Adjusted Per Share Value based on latest NOSH - 80,594
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 48.72 44.14 50.77 47.27 46.71 53.96 53.55 -6.11%
EPS 0.63 0.62 0.59 0.55 0.41 0.41 0.51 15.14%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0815 0.0797 0.0927 0.076 0.0738 0.0725 0.0712 9.43%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.97 1.13 1.06 1.18 1.23 1.46 1.05 -
P/RPS 0.20 0.26 0.21 0.25 0.26 0.27 0.19 3.48%
P/EPS 15.40 18.23 18.01 21.59 29.57 35.78 20.39 -17.07%
EY 6.49 5.49 5.55 4.63 3.38 2.79 4.90 20.62%
DY 6.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.42 1.14 1.55 1.66 2.00 1.46 -12.75%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 30/11/04 19/08/04 27/05/04 02/04/04 -
Price 0.90 1.00 1.05 1.11 1.23 1.35 1.47 -
P/RPS 0.19 0.23 0.21 0.23 0.26 0.25 0.27 -20.90%
P/EPS 14.29 16.13 17.84 20.30 29.57 33.09 28.55 -36.98%
EY 7.00 6.20 5.61 4.92 3.38 3.02 3.50 58.80%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.26 1.13 1.46 1.66 1.85 2.05 -33.59%

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