[BPURI] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
02-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.98%
YoY- -35.12%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 380,994 376,474 434,916 431,564 428,652 412,106 349,704 5.86%
PBT 4,460 5,846 8,288 10,284 10,846 11,904 10,892 -44.76%
Tax -65 -2,510 -5,020 -6,176 -7,077 -6,728 -5,316 -94.64%
NP 4,394 3,336 3,268 4,108 3,769 5,176 5,576 -14.64%
-
NP to SH 4,394 3,336 3,268 4,108 3,769 5,176 5,576 -14.64%
-
Tax Rate 1.46% 42.94% 60.57% 60.05% 65.25% 56.52% 48.81% -
Total Cost 376,600 373,138 431,648 427,456 424,882 406,930 344,128 6.17%
-
Net Worth 61,241 59,446 58,407 57,346 17,125 17,756 16,540 138.76%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 1,599 - - -
Div Payout % - - - - 42.43% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 61,241 59,446 58,407 57,346 17,125 17,756 16,540 138.76%
NOSH 80,390 80,192 80,098 79,791 39,985 40,000 39,942 59.20%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.15% 0.89% 0.75% 0.95% 0.88% 1.26% 1.59% -
ROE 7.18% 5.61% 5.60% 7.16% 22.01% 29.15% 33.71% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 473.93 469.46 542.98 540.86 1,072.01 1,030.27 875.51 -33.50%
EPS 5.47 4.16 4.08 7.62 9.43 12.94 13.96 -46.36%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.7618 0.7413 0.7292 0.7187 0.4283 0.4439 0.4141 49.97%
Adjusted Per Share Value based on latest NOSH - 79,791
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 47.27 46.71 53.96 53.55 53.18 51.13 43.39 5.85%
EPS 0.55 0.41 0.41 0.51 0.47 0.64 0.69 -13.99%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.076 0.0738 0.0725 0.0712 0.0212 0.022 0.0205 138.96%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.18 1.23 1.46 1.05 1.25 1.19 1.01 -
P/RPS 0.25 0.26 0.27 0.19 0.12 0.12 0.12 62.90%
P/EPS 21.59 29.57 35.78 20.39 13.26 9.20 7.23 106.95%
EY 4.63 3.38 2.79 4.90 7.54 10.87 13.82 -51.66%
DY 0.00 0.00 0.00 0.00 3.20 0.00 0.00 -
P/NAPS 1.55 1.66 2.00 1.46 2.92 2.68 2.44 -26.04%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 19/08/04 27/05/04 02/04/04 20/11/03 29/08/03 29/05/03 -
Price 1.11 1.23 1.35 1.47 1.02 1.26 1.02 -
P/RPS 0.23 0.26 0.25 0.27 0.10 0.12 0.12 54.11%
P/EPS 20.30 29.57 33.09 28.55 10.82 9.74 7.31 97.20%
EY 4.92 3.38 3.02 3.50 9.24 10.27 13.69 -49.35%
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 1.46 1.66 1.85 2.05 2.38 2.84 2.46 -29.31%

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