[BPURI] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -1.04%
YoY- -1.51%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 431,564 441,841 451,326 459,482 458,247 477,800 467,820 -5.22%
PBT 10,284 11,650 12,768 12,726 11,563 12,234 10,708 -2.65%
Tax -6,176 -8,620 -7,607 -6,459 -5,230 -4,383 -3,857 36.75%
NP 4,108 3,030 5,161 6,267 6,333 7,851 6,851 -28.82%
-
NP to SH 4,108 3,030 5,161 6,267 6,333 7,851 6,851 -28.82%
-
Tax Rate 60.05% 73.99% 59.58% 50.75% 45.23% 35.83% 36.02% -
Total Cost 427,456 438,811 446,165 453,215 451,914 469,949 460,969 -4.89%
-
Net Worth 57,346 17,060 17,726 16,540 15,025 14,887 12,527 174.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 1,194 - - - - - -
Div Payout % - 39.44% - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 57,346 17,060 17,726 16,540 15,025 14,887 12,527 174.93%
NOSH 79,791 39,833 39,933 39,942 39,803 39,966 40,000 58.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.95% 0.69% 1.14% 1.36% 1.38% 1.64% 1.46% -
ROE 7.16% 17.76% 29.11% 37.89% 42.15% 52.74% 54.69% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 540.86 1,109.22 1,130.21 1,150.35 1,151.26 1,195.51 1,169.55 -40.11%
EPS 5.15 7.61 12.92 15.69 15.91 19.64 17.13 -55.02%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7187 0.4283 0.4439 0.4141 0.3775 0.3725 0.3132 73.71%
Adjusted Per Share Value based on latest NOSH - 39,942
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.55 54.82 56.00 57.01 56.86 59.28 58.04 -5.21%
EPS 0.51 0.38 0.64 0.78 0.79 0.97 0.85 -28.79%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0212 0.022 0.0205 0.0186 0.0185 0.0155 175.56%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.05 1.25 1.19 1.01 0.95 1.42 1.72 -
P/RPS 0.19 0.11 0.11 0.09 0.08 0.12 0.15 17.01%
P/EPS 20.39 16.43 9.21 6.44 5.97 7.23 10.04 60.16%
EY 4.90 6.09 10.86 15.53 16.75 13.83 9.96 -37.59%
DY 0.00 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.92 2.68 2.44 2.52 3.81 5.49 -58.54%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 02/04/04 20/11/03 29/08/03 29/05/03 28/02/03 27/11/02 28/08/02 -
Price 1.47 1.02 1.26 1.02 1.01 1.35 1.58 -
P/RPS 0.27 0.09 0.11 0.09 0.09 0.11 0.14 54.75%
P/EPS 28.55 13.41 9.75 6.50 6.35 6.87 9.22 112.00%
EY 3.50 7.46 10.26 15.38 15.75 14.55 10.84 -52.83%
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.38 2.84 2.46 2.68 3.62 5.04 -45.01%

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