[BPURI] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.61%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 195,121 124,954 150,800 123,441 110,075 120,352 139,905 5.69%
PBT 1,880 1,310 -978 2,104 2,149 3,515 4,186 -12.48%
Tax 200 11 200 -665 -868 -3,312 -2,465 -
NP 2,080 1,321 -778 1,439 1,281 203 1,721 3.20%
-
NP to SH 2,017 1,452 -54 1,439 1,281 203 1,721 2.67%
-
Tax Rate -10.64% -0.84% - 31.61% 40.39% 94.22% 58.89% -
Total Cost 193,041 123,633 151,578 122,002 108,794 120,149 138,184 5.72%
-
Net Worth 73,777 67,955 63,363 74,895 57,346 15,025 8,773 42.57%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,306 2,427 1,566 - - - - -
Div Payout % 163.93% 167.15% 0.00% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 73,777 67,955 63,363 74,895 57,346 15,025 8,773 42.57%
NOSH 82,663 80,900 78,333 80,663 79,791 39,803 40,025 12.84%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.07% 1.06% -0.52% 1.17% 1.16% 0.17% 1.23% -
ROE 2.73% 2.14% -0.09% 1.92% 2.23% 1.35% 19.62% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 236.04 154.45 192.51 153.03 137.95 302.36 349.54 -6.33%
EPS 2.44 1.79 -0.07 1.78 1.68 0.51 4.30 -9.00%
DPS 4.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8925 0.84 0.8089 0.9285 0.7187 0.3775 0.2192 26.35%
Adjusted Per Share Value based on latest NOSH - 80,663
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 28.91 18.52 22.35 18.29 16.31 17.83 20.73 5.69%
EPS 0.30 0.22 -0.01 0.21 0.19 0.03 0.26 2.41%
DPS 0.49 0.36 0.23 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.1007 0.0939 0.111 0.085 0.0223 0.013 42.57%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.90 0.71 0.73 1.06 1.05 0.95 1.10 -
P/RPS 0.38 0.46 0.38 0.69 0.76 0.31 0.31 3.44%
P/EPS 36.89 39.56 -1,058.95 59.42 65.40 186.27 25.58 6.28%
EY 2.71 2.53 -0.09 1.68 1.53 0.54 3.91 -5.92%
DY 4.44 4.23 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.85 0.90 1.14 1.46 2.52 5.02 -23.44%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 13/03/06 28/02/05 02/04/04 28/02/03 28/02/02 -
Price 0.84 0.72 0.73 1.05 1.47 1.01 1.15 -
P/RPS 0.36 0.47 0.38 0.69 1.07 0.33 0.33 1.46%
P/EPS 34.43 40.12 -1,058.95 58.86 91.56 198.04 26.75 4.29%
EY 2.90 2.49 -0.09 1.70 1.09 0.50 3.74 -4.14%
DY 4.76 4.17 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.90 1.13 2.05 2.68 5.25 -24.91%

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