[BPURI] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 5.72%
YoY- 53.24%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 464,768 418,624 392,690 355,752 409,188 380,994 376,474 15.03%
PBT 4,917 7,860 9,072 8,584 5,451 4,460 5,846 -10.86%
Tax -1,662 -2,482 -3,262 -3,576 -714 -65 -2,510 -23.97%
NP 3,255 5,377 5,810 5,008 4,737 4,394 3,336 -1.62%
-
NP to SH 4,054 5,477 5,096 5,008 4,737 4,394 3,336 13.83%
-
Tax Rate 33.80% 31.58% 35.96% 41.66% 13.10% 1.46% 42.94% -
Total Cost 461,513 413,246 386,880 350,744 404,451 376,600 373,138 15.17%
-
Net Worth 65,388 65,469 65,673 64,272 74,724 61,241 59,446 6.53%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,041 - 4,853 - - - - -
Div Payout % 99.70% - 95.24% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 65,388 65,469 65,673 64,272 74,724 61,241 59,446 6.53%
NOSH 80,836 80,866 80,888 80,774 80,478 80,390 80,192 0.53%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.70% 1.28% 1.48% 1.41% 1.16% 1.15% 0.89% -
ROE 6.20% 8.37% 7.76% 7.79% 6.34% 7.18% 5.61% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 574.95 517.68 485.47 440.43 508.44 473.93 469.46 14.42%
EPS 5.01 6.77 6.30 6.20 5.89 5.47 4.16 13.15%
DPS 5.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.8089 0.8096 0.8119 0.7957 0.9285 0.7618 0.7413 5.97%
Adjusted Per Share Value based on latest NOSH - 80,774
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 68.87 62.03 58.19 52.72 60.63 56.46 55.79 15.03%
EPS 0.60 0.81 0.76 0.74 0.70 0.65 0.49 14.41%
DPS 0.60 0.00 0.72 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.097 0.0973 0.0952 0.1107 0.0907 0.0881 6.53%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.73 0.82 0.97 1.13 1.06 1.18 1.23 -
P/RPS 0.13 0.16 0.20 0.26 0.21 0.25 0.26 -36.92%
P/EPS 14.56 12.11 15.40 18.23 18.01 21.59 29.57 -37.56%
EY 6.87 8.26 6.49 5.49 5.55 4.63 3.38 60.25%
DY 6.85 0.00 6.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.01 1.19 1.42 1.14 1.55 1.66 -33.43%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 13/03/06 29/11/05 29/08/05 26/05/05 28/02/05 30/11/04 19/08/04 -
Price 0.73 0.77 0.90 1.00 1.05 1.11 1.23 -
P/RPS 0.13 0.15 0.19 0.23 0.21 0.23 0.26 -36.92%
P/EPS 14.56 11.37 14.29 16.13 17.84 20.30 29.57 -37.56%
EY 6.87 8.80 7.00 6.20 5.61 4.92 3.38 60.25%
DY 6.85 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 1.11 1.26 1.13 1.46 1.66 -33.43%

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