[BPURI] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 15.35%
YoY- 141.72%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 477,800 467,820 458,818 458,713 417,509 389,607 336,486 26.30%
PBT 12,234 10,708 9,381 9,236 6,688 6,511 6,107 58.84%
Tax -4,383 -3,857 -3,018 -3,471 -1,690 -2,645 -3,676 12.43%
NP 7,851 6,851 6,363 5,765 4,998 3,866 2,431 118.33%
-
NP to SH 7,851 6,851 6,363 5,765 4,998 3,866 2,431 118.33%
-
Tax Rate 35.83% 36.02% 32.17% 37.58% 25.27% 40.62% 60.19% -
Total Cost 469,949 460,969 452,455 452,948 412,511 385,741 334,055 25.52%
-
Net Worth 14,887 12,527 10,227 8,773 7,037 5,679 3,859 145.77%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 14,887 12,527 10,227 8,773 7,037 5,679 3,859 145.77%
NOSH 39,966 40,000 39,999 40,025 39,941 39,999 39,907 0.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.64% 1.46% 1.39% 1.26% 1.20% 0.99% 0.72% -
ROE 52.74% 54.69% 62.21% 65.71% 71.02% 68.06% 62.99% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,195.51 1,169.55 1,147.05 1,146.05 1,045.30 974.02 843.17 26.18%
EPS 19.64 17.13 15.91 14.40 12.51 9.67 6.09 118.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3725 0.3132 0.2557 0.2192 0.1762 0.142 0.0967 145.53%
Adjusted Per Share Value based on latest NOSH - 40,025
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 59.28 58.04 56.93 56.91 51.80 48.34 41.75 26.30%
EPS 0.97 0.85 0.79 0.72 0.62 0.48 0.30 118.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0155 0.0127 0.0109 0.0087 0.007 0.0048 145.62%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.42 1.72 1.49 1.10 0.69 0.80 0.82 -
P/RPS 0.12 0.15 0.13 0.10 0.07 0.08 0.10 12.91%
P/EPS 7.23 10.04 9.37 7.64 5.51 8.28 13.46 -33.89%
EY 13.83 9.96 10.68 13.09 18.14 12.08 7.43 51.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 5.49 5.83 5.02 3.92 5.63 8.48 -41.31%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 22/05/02 28/02/02 27/11/01 29/08/01 25/05/01 -
Price 1.35 1.58 1.71 1.15 1.00 0.90 0.83 -
P/RPS 0.11 0.14 0.15 0.10 0.10 0.09 0.10 6.55%
P/EPS 6.87 9.22 10.75 7.98 7.99 9.31 13.63 -36.63%
EY 14.55 10.84 9.30 12.52 12.51 10.74 7.34 57.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 5.04 6.69 5.25 5.68 6.34 8.58 -43.71%

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