[BPURI] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 59.03%
YoY- 843.46%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 458,818 458,713 417,509 389,607 336,486 320,251 294,595 34.39%
PBT 9,381 9,236 6,688 6,511 6,107 5,738 1,534 234.78%
Tax -3,018 -3,471 -1,690 -2,645 -3,676 -3,353 -103 852.39%
NP 6,363 5,765 4,998 3,866 2,431 2,385 1,431 170.65%
-
NP to SH 6,363 5,765 4,998 3,866 2,431 2,385 -2,569 -
-
Tax Rate 32.17% 37.58% 25.27% 40.62% 60.19% 58.43% 6.71% -
Total Cost 452,455 452,948 412,511 385,741 334,055 317,866 293,164 33.58%
-
Net Worth 10,227 8,773 7,037 5,679 3,859 3,000 2,034 193.78%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 10,227 8,773 7,037 5,679 3,859 3,000 2,034 193.78%
NOSH 39,999 40,025 39,941 39,999 39,907 39,948 39,666 0.55%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 1.39% 1.26% 1.20% 0.99% 0.72% 0.74% 0.49% -
ROE 62.21% 65.71% 71.02% 68.06% 62.99% 79.50% -126.25% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 1,147.05 1,146.05 1,045.30 974.02 843.17 801.66 742.68 33.64%
EPS 15.91 14.40 12.51 9.67 6.09 5.97 -6.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.2192 0.1762 0.142 0.0967 0.0751 0.0513 192.07%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 56.93 56.91 51.80 48.34 41.75 39.73 36.55 34.40%
EPS 0.79 0.72 0.62 0.48 0.30 0.30 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0109 0.0087 0.007 0.0048 0.0037 0.0025 195.80%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.49 1.10 0.69 0.80 0.82 0.90 1.01 -
P/RPS 0.13 0.10 0.07 0.08 0.10 0.11 0.14 -4.82%
P/EPS 9.37 7.64 5.51 8.28 13.46 15.07 -15.59 -
EY 10.68 13.09 18.14 12.08 7.43 6.63 -6.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 5.02 3.92 5.63 8.48 11.98 19.69 -55.60%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 22/05/02 28/02/02 27/11/01 29/08/01 25/05/01 26/02/01 28/11/00 -
Price 1.71 1.15 1.00 0.90 0.83 0.88 1.06 -
P/RPS 0.15 0.10 0.10 0.09 0.10 0.11 0.14 4.71%
P/EPS 10.75 7.98 7.99 9.31 13.63 14.74 -16.37 -
EY 9.30 12.52 12.51 10.74 7.34 6.78 -6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.69 5.25 5.68 6.34 8.58 11.72 20.66 -52.87%

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