[BPURI] QoQ TTM 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- 43.57%
YoY- 51.06%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 417,295 389,396 409,187 395,821 413,748 452,867 431,564 -2.21%
PBT 7,062 5,523 5,449 5,494 7,255 9,633 10,284 -22.18%
Tax -1,210 -353 -714 -917 -4,067 -6,102 -6,176 -66.30%
NP 5,852 5,170 4,735 4,577 3,188 3,531 4,108 26.63%
-
NP to SH 5,615 5,170 4,735 4,577 3,188 3,531 4,108 23.18%
-
Tax Rate 17.13% 6.39% 13.10% 16.69% 56.06% 63.34% 60.05% -
Total Cost 411,443 384,226 404,452 391,244 410,560 449,336 427,456 -2.51%
-
Net Worth 65,763 64,272 74,895 61,396 59,513 58,407 57,346 9.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,429 - - - - - - -
Div Payout % 43.28% - - - - - - -
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 65,763 64,272 74,895 61,396 59,513 58,407 57,346 9.56%
NOSH 80,999 80,774 80,663 80,594 80,283 80,098 79,791 1.00%
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 1.40% 1.33% 1.16% 1.16% 0.77% 0.78% 0.95% -
ROE 8.54% 8.04% 6.32% 7.45% 5.36% 6.05% 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 515.18 482.08 507.28 491.13 515.36 565.39 540.86 -3.19%
EPS 6.93 6.40 5.87 5.68 3.97 4.41 5.15 21.90%
DPS 3.00 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 51.78 48.31 50.77 49.11 51.34 56.19 53.55 -2.21%
EPS 0.70 0.64 0.59 0.57 0.40 0.44 0.51 23.52%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.0797 0.0929 0.0762 0.0738 0.0725 0.0712 9.52%
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 0.19 0.23 0.21 0.24 0.24 0.26 0.19 0.00%
P/EPS 13.99 17.65 18.06 20.78 30.97 33.12 20.39 -22.22%
EY 7.15 5.66 5.54 4.81 3.23 3.02 4.90 28.67%
DY 3.09 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 0.17 0.21 0.21 0.23 0.24 0.24 0.27 -26.55%
P/EPS 12.98 15.62 17.89 19.55 30.97 30.62 28.55 -40.90%
EY 7.70 6.40 5.59 5.12 3.23 3.27 3.50 69.23%
DY 3.33 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