[BPURI] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 2.08%
YoY- -35.55%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 355,752 409,188 380,994 376,474 434,916 431,564 428,652 -11.67%
PBT 8,584 5,451 4,460 5,846 8,288 10,284 10,846 -14.42%
Tax -3,576 -714 -65 -2,510 -5,020 -6,176 -7,077 -36.53%
NP 5,008 4,737 4,394 3,336 3,268 4,108 3,769 20.84%
-
NP to SH 5,008 4,737 4,394 3,336 3,268 4,108 3,769 20.84%
-
Tax Rate 41.66% 13.10% 1.46% 42.94% 60.57% 60.05% 65.25% -
Total Cost 350,744 404,451 376,600 373,138 431,648 427,456 424,882 -11.99%
-
Net Worth 64,272 74,724 61,241 59,446 58,407 57,346 17,125 141.31%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 1,599 -
Div Payout % - - - - - - 42.43% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 64,272 74,724 61,241 59,446 58,407 57,346 17,125 141.31%
NOSH 80,774 80,478 80,390 80,192 80,098 79,791 39,985 59.73%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.41% 1.16% 1.15% 0.89% 0.75% 0.95% 0.88% -
ROE 7.79% 6.34% 7.18% 5.61% 5.60% 7.16% 22.01% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 440.43 508.44 473.93 469.46 542.98 540.86 1,072.01 -44.70%
EPS 6.20 5.89 5.47 4.16 4.08 7.62 9.43 -24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.7957 0.9285 0.7618 0.7413 0.7292 0.7187 0.4283 51.06%
Adjusted Per Share Value based on latest NOSH - 80,283
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 52.72 60.63 56.46 55.79 64.45 63.95 63.52 -11.67%
EPS 0.74 0.70 0.65 0.49 0.48 0.61 0.56 20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.0952 0.1107 0.0907 0.0881 0.0866 0.085 0.0254 141.09%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.13 1.06 1.18 1.23 1.46 1.05 1.25 -
P/RPS 0.26 0.21 0.25 0.26 0.27 0.19 0.12 67.36%
P/EPS 18.23 18.01 21.59 29.57 35.78 20.39 13.26 23.61%
EY 5.49 5.55 4.63 3.38 2.79 4.90 7.54 -19.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
P/NAPS 1.42 1.14 1.55 1.66 2.00 1.46 2.92 -38.13%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 30/11/04 19/08/04 27/05/04 02/04/04 20/11/03 -
Price 1.00 1.05 1.11 1.23 1.35 1.47 1.02 -
P/RPS 0.23 0.21 0.23 0.26 0.25 0.27 0.10 74.15%
P/EPS 16.13 17.84 20.30 29.57 33.09 28.55 10.82 30.46%
EY 6.20 5.61 4.92 3.38 3.02 3.50 9.24 -23.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 1.26 1.13 1.46 1.66 1.85 2.05 2.38 -34.53%

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