[BPURI] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1.3%
YoY- 69.37%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 458,247 450,526 425,948 344,764 458,713 425,077 407,734 8.07%
PBT 11,562 10,729 9,494 6,240 9,236 6,733 6,550 45.90%
Tax -5,230 -2,557 -1,974 -400 -3,471 -1,341 -1,202 165.80%
NP 6,332 8,172 7,520 5,840 5,765 5,392 5,348 11.88%
-
NP to SH 6,332 8,172 7,520 5,840 5,765 5,392 5,348 11.88%
-
Tax Rate 45.23% 23.83% 20.79% 6.41% 37.58% 19.92% 18.35% -
Total Cost 451,915 442,354 418,428 338,924 452,948 419,685 402,386 8.02%
-
Net Worth 15,099 14,902 12,528 10,227 8,769 7,048 5,675 91.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 15,099 14,902 12,528 10,227 8,769 7,048 5,675 91.66%
NOSH 40,000 40,006 40,000 39,999 40,007 40,000 39,970 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.38% 1.81% 1.77% 1.69% 1.26% 1.27% 1.31% -
ROE 41.93% 54.84% 60.03% 57.10% 65.74% 76.50% 94.23% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,145.62 1,126.13 1,064.87 861.91 1,146.58 1,062.69 1,020.10 8.02%
EPS 15.83 20.43 18.80 14.60 14.41 13.48 13.38 11.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3775 0.3725 0.3132 0.2557 0.2192 0.1762 0.142 91.56%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 56.86 55.90 52.85 42.78 56.91 52.74 50.59 8.07%
EPS 0.79 1.01 0.93 0.72 0.72 0.67 0.66 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0185 0.0155 0.0127 0.0109 0.0087 0.007 92.18%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.95 1.42 1.72 1.49 1.10 0.69 0.80 -
P/RPS 0.08 0.13 0.16 0.17 0.10 0.06 0.08 0.00%
P/EPS 6.00 6.95 9.15 10.21 7.63 5.12 5.98 0.22%
EY 16.66 14.38 10.93 9.80 13.10 19.54 16.73 -0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 3.81 5.49 5.83 5.02 3.92 5.63 -41.40%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 28/08/02 22/05/02 28/02/02 27/11/01 29/08/01 -
Price 1.01 1.35 1.58 1.71 1.15 1.00 0.90 -
P/RPS 0.09 0.12 0.15 0.20 0.10 0.09 0.09 0.00%
P/EPS 6.38 6.61 8.40 11.71 7.98 7.42 6.73 -3.48%
EY 15.67 15.13 11.90 8.54 12.53 13.48 14.87 3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 3.62 5.04 6.69 5.25 5.68 6.34 -43.58%

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