[BPURI] YoY 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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 496,475 475,672 389,396 452,867 459,482 458,818 336,486 6.69%
PBT 6,593 4,389 5,523 9,633 12,726 9,381 6,107 1.28%
Tax -889 -1,506 -353 -6,102 -6,459 -3,018 -3,676 -21.05%
NP 5,704 2,883 5,170 3,531 6,267 6,363 2,431 15.26%
-
NP to SH 5,415 3,867 5,170 3,531 6,267 6,363 2,431 14.27%
-
Tax Rate 13.48% 34.31% 6.39% 63.34% 50.75% 32.17% 60.19% -
Total Cost 490,771 472,789 384,226 449,336 453,215 452,455 334,055 6.61%
-
Net Worth 69,266 66,054 64,272 58,407 16,540 10,227 3,859 61.77%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,043 3,996 - - - - - -
Div Payout % 74.68% 103.35% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 69,266 66,054 64,272 58,407 16,540 10,227 3,859 61.77%
NOSH 80,833 80,681 80,774 80,098 39,942 39,999 39,907 12.47%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.15% 0.61% 1.33% 0.78% 1.36% 1.39% 0.72% -
ROE 7.82% 5.85% 8.04% 6.05% 37.89% 62.21% 62.99% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 614.20 589.57 482.08 565.39 1,150.35 1,147.05 843.17 -5.14%
EPS 6.70 4.79 6.40 4.41 15.69 15.91 6.09 1.60%
DPS 5.00 4.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8569 0.8187 0.7957 0.7292 0.4141 0.2557 0.0967 43.82%
Adjusted Per Share Value based on latest NOSH - 80,098
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 61.60 59.02 48.31 56.19 57.01 56.93 41.75 6.69%
EPS 0.67 0.48 0.64 0.44 0.78 0.79 0.30 14.32%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.082 0.0797 0.0725 0.0205 0.0127 0.0048 61.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.75 0.74 1.13 1.46 1.01 1.49 0.82 -
P/RPS 0.12 0.13 0.23 0.26 0.09 0.13 0.10 3.08%
P/EPS 11.20 15.44 17.65 33.12 6.44 9.37 13.46 -3.01%
EY 8.93 6.48 5.66 3.02 15.53 10.68 7.43 3.11%
DY 6.67 6.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 1.42 2.00 2.44 5.83 8.48 -31.43%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 26/05/05 27/05/04 29/05/03 22/05/02 25/05/01 -
Price 0.80 0.67 1.00 1.35 1.02 1.71 0.83 -
P/RPS 0.13 0.11 0.21 0.24 0.09 0.15 0.10 4.46%
P/EPS 11.94 13.98 15.62 30.62 6.50 10.75 13.63 -2.18%
EY 8.37 7.15 6.40 3.27 15.38 9.30 7.34 2.21%
DY 6.25 7.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 1.26 1.85 2.46 6.69 8.58 -30.93%

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