[BPURI] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 97.6%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 417,431 366,617 313,968 285,746 321,489 337,895 318,808 4.59%
PBT 6,604 5,099 5,895 3,345 8,135 8,047 5,050 4.57%
Tax -652 -1,239 -1,862 -49 -5,308 -1,918 -1,006 -6.97%
NP 5,952 3,860 4,033 3,296 2,827 6,129 4,044 6.65%
-
NP to SH 5,016 3,670 4,108 3,296 2,827 6,129 4,044 3.65%
-
Tax Rate 9.87% 24.30% 31.59% 1.46% 65.25% 23.83% 19.92% -
Total Cost 411,479 362,757 309,935 282,450 318,662 331,766 314,764 4.56%
-
Net Worth 71,877 66,456 65,469 61,241 17,125 14,902 7,048 47.23%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 1,628 - - - 1,199 - - -
Div Payout % 32.47% - - - 42.43% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 71,877 66,456 65,469 61,241 17,125 14,902 7,048 47.23%
NOSH 81,428 80,837 80,866 80,390 39,985 40,006 40,000 12.57%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.43% 1.05% 1.28% 1.15% 0.88% 1.81% 1.27% -
ROE 6.98% 5.52% 6.27% 5.38% 16.51% 41.13% 57.38% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 512.63 453.53 388.26 355.45 804.01 844.60 797.02 -7.08%
EPS 6.16 4.54 5.08 4.10 7.07 15.32 10.11 -7.92%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.8827 0.8221 0.8096 0.7618 0.4283 0.3725 0.1762 30.79%
Adjusted Per Share Value based on latest NOSH - 80,594
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 51.79 45.49 38.96 35.45 39.89 41.92 39.56 4.58%
EPS 0.62 0.46 0.51 0.41 0.35 0.76 0.50 3.64%
DPS 0.20 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.0892 0.0825 0.0812 0.076 0.0212 0.0185 0.0087 47.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.95 0.65 0.82 1.18 1.25 1.42 0.69 -
P/RPS 0.19 0.14 0.21 0.33 0.16 0.17 0.09 13.25%
P/EPS 15.42 14.32 16.14 28.78 17.68 9.27 6.82 14.55%
EY 6.48 6.98 6.20 3.47 5.66 10.79 14.65 -12.70%
DY 2.11 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 1.08 0.79 1.01 1.55 2.92 3.81 3.92 -19.32%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 29/11/05 30/11/04 20/11/03 27/11/02 27/11/01 -
Price 0.91 0.71 0.77 1.11 1.02 1.35 1.00 -
P/RPS 0.18 0.16 0.20 0.31 0.13 0.16 0.13 5.57%
P/EPS 14.77 15.64 15.16 27.07 14.43 8.81 9.89 6.90%
EY 6.77 6.39 6.60 3.69 6.93 11.35 10.11 -6.46%
DY 2.20 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.03 0.86 0.95 1.46 2.38 3.62 5.68 -24.75%

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