[BPURI] QoQ Cumulative Quarter 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- 3.31%
YoY- 9.84%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 321,489 206,053 87,426 458,247 337,895 212,974 86,191 140.31%
PBT 8,135 5,952 2,723 11,562 8,047 4,747 1,560 200.41%
Tax -5,308 -3,364 -1,329 -5,230 -1,918 -987 -100 1308.97%
NP 2,827 2,588 1,394 6,332 6,129 3,760 1,460 55.28%
-
NP to SH 2,827 2,588 1,394 6,332 6,129 3,760 1,460 55.28%
-
Tax Rate 65.25% 56.52% 48.81% 45.23% 23.83% 20.79% 6.41% -
Total Cost 318,662 203,465 86,032 451,915 331,766 209,214 84,731 141.64%
-
Net Worth 17,125 17,756 16,540 15,099 14,902 12,528 10,227 40.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,199 - - - - - - -
Div Payout % 42.43% - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 17,125 17,756 16,540 15,099 14,902 12,528 10,227 40.96%
NOSH 39,985 40,000 39,942 40,000 40,006 40,000 39,999 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.88% 1.26% 1.59% 1.38% 1.81% 1.77% 1.69% -
ROE 16.51% 14.58% 8.43% 41.93% 41.13% 30.01% 14.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 804.01 515.13 218.88 1,145.62 844.60 532.44 215.48 140.37%
EPS 7.07 6.47 3.49 15.83 15.32 9.40 3.65 55.32%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4283 0.4439 0.4141 0.3775 0.3725 0.3132 0.2557 40.99%
Adjusted Per Share Value based on latest NOSH - 39,803
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.64 30.53 12.96 67.90 50.07 31.56 12.77 140.34%
EPS 0.42 0.38 0.21 0.94 0.91 0.56 0.22 53.83%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.0263 0.0245 0.0224 0.0221 0.0186 0.0152 40.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.25 1.19 1.01 0.95 1.42 1.72 1.49 -
P/RPS 0.16 0.23 0.46 0.08 0.17 0.32 0.69 -62.22%
P/EPS 17.68 18.39 28.94 6.00 9.27 18.30 40.82 -42.72%
EY 5.66 5.44 3.46 16.66 10.79 5.47 2.45 74.66%
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.68 2.44 2.52 3.81 5.49 5.83 -36.90%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 29/05/03 28/02/03 27/11/02 28/08/02 22/05/02 -
Price 1.02 1.26 1.02 1.01 1.35 1.58 1.71 -
P/RPS 0.13 0.24 0.47 0.09 0.16 0.30 0.79 -69.93%
P/EPS 14.43 19.47 29.23 6.38 8.81 16.81 46.85 -54.35%
EY 6.93 5.13 3.42 15.67 11.35 5.95 2.13 119.41%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.84 2.46 2.68 3.62 5.04 6.69 -49.76%

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