[BPURI] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 7.67%
YoY- 77.21%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 459,482 458,247 477,800 467,820 458,818 458,713 417,509 6.60%
PBT 12,726 11,563 12,234 10,708 9,381 9,236 6,688 53.61%
Tax -6,459 -5,230 -4,383 -3,857 -3,018 -3,471 -1,690 144.64%
NP 6,267 6,333 7,851 6,851 6,363 5,765 4,998 16.29%
-
NP to SH 6,267 6,333 7,851 6,851 6,363 5,765 4,998 16.29%
-
Tax Rate 50.75% 45.23% 35.83% 36.02% 32.17% 37.58% 25.27% -
Total Cost 453,215 451,914 469,949 460,969 452,455 452,948 412,511 6.48%
-
Net Worth 16,540 15,025 14,887 12,527 10,227 8,773 7,037 76.87%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 16,540 15,025 14,887 12,527 10,227 8,773 7,037 76.87%
NOSH 39,942 39,803 39,966 40,000 39,999 40,025 39,941 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.36% 1.38% 1.64% 1.46% 1.39% 1.26% 1.20% -
ROE 37.89% 42.15% 52.74% 54.69% 62.21% 65.71% 71.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,150.35 1,151.26 1,195.51 1,169.55 1,147.05 1,146.05 1,045.30 6.59%
EPS 15.69 15.91 19.64 17.13 15.91 14.40 12.51 16.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4141 0.3775 0.3725 0.3132 0.2557 0.2192 0.1762 76.85%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 57.01 56.86 59.28 58.04 56.93 56.91 51.80 6.60%
EPS 0.78 0.79 0.97 0.85 0.79 0.72 0.62 16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0186 0.0185 0.0155 0.0127 0.0109 0.0087 77.16%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.01 0.95 1.42 1.72 1.49 1.10 0.69 -
P/RPS 0.09 0.08 0.12 0.15 0.13 0.10 0.07 18.25%
P/EPS 6.44 5.97 7.23 10.04 9.37 7.64 5.51 10.96%
EY 15.53 16.75 13.83 9.96 10.68 13.09 18.14 -9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.52 3.81 5.49 5.83 5.02 3.92 -27.11%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 27/11/02 28/08/02 22/05/02 28/02/02 27/11/01 -
Price 1.02 1.01 1.35 1.58 1.71 1.15 1.00 -
P/RPS 0.09 0.09 0.11 0.14 0.15 0.10 0.10 -6.78%
P/EPS 6.50 6.35 6.87 9.22 10.75 7.98 7.99 -12.86%
EY 15.38 15.75 14.55 10.84 9.30 12.52 12.51 14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.68 3.62 5.04 6.69 5.25 5.68 -42.78%

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