[BPURI] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -27.18%
YoY- -53.88%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 488,822 418,624 380,994 428,652 450,526 425,077 295,400 8.75%
PBT 6,798 7,860 4,460 10,846 10,729 6,733 5,466 3.69%
Tax -1,652 -2,482 -65 -7,077 -2,557 -1,341 -3,558 -11.99%
NP 5,146 5,377 4,394 3,769 8,172 5,392 1,908 17.97%
-
NP to SH 4,893 5,477 4,394 3,769 8,172 5,392 1,908 16.98%
-
Tax Rate 24.30% 31.58% 1.46% 65.25% 23.83% 19.92% 65.09% -
Total Cost 483,676 413,246 376,600 424,882 442,354 419,685 293,492 8.67%
-
Net Worth 66,456 65,469 61,241 17,125 14,902 7,048 2,050 78.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 1,599 - - - -
Div Payout % - - - 42.43% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 66,456 65,469 61,241 17,125 14,902 7,048 2,050 78.51%
NOSH 80,836 80,866 80,390 39,985 40,006 40,000 39,972 12.44%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.05% 1.28% 1.15% 0.88% 1.81% 1.27% 0.65% -
ROE 7.36% 8.37% 7.18% 22.01% 54.84% 76.50% 93.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 604.70 517.68 473.93 1,072.01 1,126.13 1,062.69 739.02 -3.28%
EPS 6.05 6.77 5.47 9.43 20.43 13.48 4.77 4.03%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.8221 0.8096 0.7618 0.4283 0.3725 0.1762 0.0513 58.74%
Adjusted Per Share Value based on latest NOSH - 39,833
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 60.65 51.94 47.27 53.18 55.90 52.74 36.65 8.75%
EPS 0.61 0.68 0.55 0.47 1.01 0.67 0.24 16.81%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.0825 0.0812 0.076 0.0212 0.0185 0.0087 0.0025 79.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.65 0.82 1.18 1.25 1.42 0.69 1.01 -
P/RPS 0.11 0.16 0.25 0.12 0.13 0.06 0.14 -3.93%
P/EPS 10.74 12.11 21.59 13.26 6.95 5.12 21.16 -10.68%
EY 9.31 8.26 4.63 7.54 14.38 19.54 4.73 11.94%
DY 0.00 0.00 0.00 3.20 0.00 0.00 0.00 -
P/NAPS 0.79 1.01 1.55 2.92 3.81 3.92 19.69 -41.47%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 29/11/05 30/11/04 20/11/03 27/11/02 27/11/01 28/11/00 -
Price 0.71 0.77 1.11 1.02 1.35 1.00 1.06 -
P/RPS 0.12 0.15 0.23 0.10 0.12 0.09 0.14 -2.53%
P/EPS 11.73 11.37 20.30 10.82 6.61 7.42 22.21 -10.08%
EY 8.53 8.80 4.92 9.24 15.13 13.48 4.50 11.24%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 1.46 2.38 3.62 5.68 20.66 -41.11%

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