[BPURI] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -19.34%
YoY- 9.85%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 464,768 409,187 431,564 458,247 458,713 320,251 164,785 -1.09%
PBT 4,917 5,449 10,284 11,563 9,236 5,738 -835 -
Tax -1,782 -714 -6,176 -5,230 -3,471 -3,353 3,122 -
NP 3,135 4,735 4,108 6,333 5,765 2,385 2,287 -0.33%
-
NP to SH 4,054 4,735 4,108 6,333 5,765 2,385 -1,713 -
-
Tax Rate 36.24% 13.10% 60.05% 45.23% 37.58% 58.43% - -
Total Cost 461,633 404,452 427,456 451,914 452,948 317,866 162,498 -1.10%
-
Net Worth 63,363 74,895 57,346 15,025 8,773 3,000 622 -4.79%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,996 - - - - - - -100.00%
Div Payout % 98.59% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 63,363 74,895 57,346 15,025 8,773 3,000 622 -4.79%
NOSH 78,333 80,663 79,791 39,803 40,025 39,948 40,180 -0.70%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.67% 1.16% 0.95% 1.38% 1.26% 0.74% 1.39% -
ROE 6.40% 6.32% 7.16% 42.15% 65.71% 79.50% -275.05% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 593.32 507.28 540.86 1,151.26 1,146.05 801.66 410.12 -0.39%
EPS 5.18 5.87 5.15 15.91 14.40 5.97 -4.26 -
DPS 5.10 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.8089 0.9285 0.7187 0.3775 0.2192 0.0751 0.0155 -4.11%
Adjusted Per Share Value based on latest NOSH - 39,803
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 68.87 60.63 63.95 67.90 67.97 47.46 24.42 -1.09%
EPS 0.60 0.70 0.61 0.94 0.85 0.35 -0.25 -
DPS 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0939 0.111 0.085 0.0223 0.013 0.0044 0.0009 -4.82%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.73 1.06 1.05 0.95 1.10 0.90 0.00 -
P/RPS 0.12 0.21 0.19 0.08 0.10 0.11 0.00 -100.00%
P/EPS 14.11 18.06 20.39 5.97 7.64 15.07 0.00 -100.00%
EY 7.09 5.54 4.90 16.75 13.09 6.63 0.00 -100.00%
DY 6.99 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.90 1.14 1.46 2.52 5.02 11.98 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 13/03/06 28/02/05 02/04/04 28/02/03 28/02/02 26/02/01 - -
Price 0.73 1.05 1.47 1.01 1.15 0.88 0.00 -
P/RPS 0.12 0.21 0.27 0.09 0.10 0.11 0.00 -100.00%
P/EPS 14.11 17.89 28.55 6.35 7.98 14.74 0.00 -100.00%
EY 7.09 5.59 3.50 15.75 12.52 6.78 0.00 -100.00%
DY 6.99 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.90 1.13 2.05 2.68 5.25 11.72 0.00 -100.00%

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