[BPURI] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 6.92%
YoY- 141.72%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 450,526 425,948 344,764 458,713 425,077 407,734 344,344 19.60%
PBT 10,729 9,494 6,240 9,236 6,733 6,550 5,660 53.10%
Tax -2,557 -1,974 -400 -3,471 -1,341 -1,202 -2,212 10.13%
NP 8,172 7,520 5,840 5,765 5,392 5,348 3,448 77.66%
-
NP to SH 8,172 7,520 5,840 5,765 5,392 5,348 3,448 77.66%
-
Tax Rate 23.83% 20.79% 6.41% 37.58% 19.92% 18.35% 39.08% -
Total Cost 442,354 418,428 338,924 452,948 419,685 402,386 340,896 18.94%
-
Net Worth 14,902 12,528 10,227 8,769 7,048 5,675 3,859 145.93%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 14,902 12,528 10,227 8,769 7,048 5,675 3,859 145.93%
NOSH 40,006 40,000 39,999 40,007 40,000 39,970 39,907 0.16%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.81% 1.77% 1.69% 1.26% 1.27% 1.31% 1.00% -
ROE 54.84% 60.03% 57.10% 65.74% 76.50% 94.23% 89.35% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,126.13 1,064.87 861.91 1,146.58 1,062.69 1,020.10 862.86 19.40%
EPS 20.43 18.80 14.60 14.41 13.48 13.38 8.64 77.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3725 0.3132 0.2557 0.2192 0.1762 0.142 0.0967 145.53%
Adjusted Per Share Value based on latest NOSH - 40,025
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 66.76 63.12 51.09 67.97 62.99 60.42 51.03 19.59%
EPS 1.21 1.11 0.87 0.85 0.80 0.79 0.51 77.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0221 0.0186 0.0152 0.013 0.0104 0.0084 0.0057 146.59%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.42 1.72 1.49 1.10 0.69 0.80 0.82 -
P/RPS 0.13 0.16 0.17 0.10 0.06 0.08 0.10 19.09%
P/EPS 6.95 9.15 10.21 7.63 5.12 5.98 9.49 -18.73%
EY 14.38 10.93 9.80 13.10 19.54 16.73 10.54 22.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 5.49 5.83 5.02 3.92 5.63 8.48 -41.31%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 22/05/02 28/02/02 27/11/01 29/08/01 25/05/01 -
Price 1.35 1.58 1.71 1.15 1.00 0.90 0.83 -
P/RPS 0.12 0.15 0.20 0.10 0.09 0.09 0.10 12.91%
P/EPS 6.61 8.40 11.71 7.98 7.42 6.73 9.61 -22.06%
EY 15.13 11.90 8.54 12.53 13.48 14.87 10.41 28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 5.04 6.69 5.25 5.68 6.34 8.58 -43.71%

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