[BPURI] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -14.05%
YoY- -43.66%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 409,187 395,821 413,748 452,867 431,564 441,841 451,326 -6.29%
PBT 5,449 5,494 7,255 9,633 10,284 11,650 12,768 -43.16%
Tax -714 -917 -4,067 -6,102 -6,176 -8,620 -7,607 -79.19%
NP 4,735 4,577 3,188 3,531 4,108 3,030 5,161 -5.55%
-
NP to SH 4,735 4,577 3,188 3,531 4,108 3,030 5,161 -5.55%
-
Tax Rate 13.10% 16.69% 56.06% 63.34% 60.05% 73.99% 59.58% -
Total Cost 404,452 391,244 410,560 449,336 427,456 438,811 446,165 -6.30%
-
Net Worth 74,895 61,396 59,513 58,407 57,346 17,060 17,726 160.21%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 1,194 - -
Div Payout % - - - - - 39.44% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 74,895 61,396 59,513 58,407 57,346 17,060 17,726 160.21%
NOSH 80,663 80,594 80,283 80,098 79,791 39,833 39,933 59.45%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.16% 1.16% 0.77% 0.78% 0.95% 0.69% 1.14% -
ROE 6.32% 7.45% 5.36% 6.05% 7.16% 17.76% 29.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 507.28 491.13 515.36 565.39 540.86 1,109.22 1,130.21 -41.23%
EPS 5.87 5.68 3.97 4.41 5.15 7.61 12.92 -40.75%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.9285 0.7618 0.7413 0.7292 0.7187 0.4283 0.4439 63.18%
Adjusted Per Share Value based on latest NOSH - 80,098
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 60.63 58.65 61.31 67.11 63.95 65.47 66.88 -6.30%
EPS 0.70 0.68 0.47 0.52 0.61 0.45 0.76 -5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.111 0.091 0.0882 0.0866 0.085 0.0253 0.0263 160.02%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.06 1.18 1.23 1.46 1.05 1.25 1.19 -
P/RPS 0.21 0.24 0.24 0.26 0.19 0.11 0.11 53.59%
P/EPS 18.06 20.78 30.97 33.12 20.39 16.43 9.21 56.34%
EY 5.54 4.81 3.23 3.02 4.90 6.09 10.86 -36.02%
DY 0.00 0.00 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 1.14 1.55 1.66 2.00 1.46 2.92 2.68 -43.29%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 19/08/04 27/05/04 02/04/04 20/11/03 29/08/03 -
Price 1.05 1.11 1.23 1.35 1.47 1.02 1.26 -
P/RPS 0.21 0.23 0.24 0.24 0.27 0.09 0.11 53.59%
P/EPS 17.89 19.55 30.97 30.62 28.55 13.41 9.75 49.60%
EY 5.59 5.12 3.23 3.27 3.50 7.46 10.26 -33.16%
DY 0.00 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.13 1.46 1.66 1.85 2.05 2.38 2.84 -45.75%

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