[BPURI] QoQ TTM 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- 10.37%
YoY- 161.74%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 458,247 477,800 467,820 458,818 458,713 417,509 389,607 11.39%
PBT 11,563 12,234 10,708 9,381 9,236 6,688 6,511 46.49%
Tax -5,230 -4,383 -3,857 -3,018 -3,471 -1,690 -2,645 57.34%
NP 6,333 7,851 6,851 6,363 5,765 4,998 3,866 38.83%
-
NP to SH 6,333 7,851 6,851 6,363 5,765 4,998 3,866 38.83%
-
Tax Rate 45.23% 35.83% 36.02% 32.17% 37.58% 25.27% 40.62% -
Total Cost 451,914 469,949 460,969 452,455 452,948 412,511 385,741 11.10%
-
Net Worth 15,025 14,887 12,527 10,227 8,773 7,037 5,679 90.95%
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 15,025 14,887 12,527 10,227 8,773 7,037 5,679 90.95%
NOSH 39,803 39,966 40,000 39,999 40,025 39,941 39,999 -0.32%
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% 1.64% 1.46% 1.39% 1.26% 1.20% 0.99% -
ROE 42.15% 52.74% 54.69% 62.21% 65.71% 71.02% 68.06% -
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 1,151.26 1,195.51 1,169.55 1,147.05 1,146.05 1,045.30 974.02 11.75%
EPS 15.91 19.64 17.13 15.91 14.40 12.51 9.67 39.24%
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 59.28 58.04 56.93 56.91 51.80 48.34 11.39%
EPS 0.79 0.97 0.85 0.79 0.72 0.62 0.48 39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0185 0.0155 0.0127 0.0109 0.0087 0.007 91.50%
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 0.12 0.15 0.13 0.10 0.07 0.08 0.00%
P/EPS 5.97 7.23 10.04 9.37 7.64 5.51 8.28 -19.54%
EY 16.75 13.83 9.96 10.68 13.09 18.14 12.08 24.27%
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 0.11 0.14 0.15 0.10 0.10 0.09 0.00%
P/EPS 6.35 6.87 9.22 10.75 7.98 7.99 9.31 -22.46%
EY 15.75 14.55 10.84 9.30 12.52 12.51 10.74 28.98%
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