[BPURI] QoQ 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- 25.62%
YoY- 80.4%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
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 124,921 126,783 86,191 139,905 114,941 117,781 86,086 28.14%
PBT 3,301 3,187 1,560 4,186 1,775 1,860 1,415 75.80%
Tax -931 -887 -100 -2,465 -405 -48 -553 41.47%
NP 2,370 2,300 1,460 1,721 1,370 1,812 862 96.13%
-
NP to SH 2,370 2,300 1,460 1,721 1,370 1,812 862 96.13%
-
Tax Rate 28.20% 27.83% 6.41% 58.89% 22.82% 2.58% 39.08% -
Total Cost 122,551 124,483 84,731 138,184 113,571 115,969 85,224 27.37%
-
Net Worth 14,887 12,527 10,227 8,773 7,037 5,679 3,859 145.77%
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 14,887 12,527 10,227 8,773 7,037 5,679 3,859 145.77%
NOSH 39,966 40,000 39,999 40,025 39,941 39,999 39,907 0.09%
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 1.90% 1.81% 1.69% 1.23% 1.19% 1.54% 1.00% -
ROE 15.92% 18.36% 14.27% 19.62% 19.47% 31.90% 22.34% -
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 312.57 316.96 215.48 349.54 287.77 294.45 215.71 28.02%
EPS 5.93 5.75 3.65 4.30 3.43 4.53 2.16 95.94%
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 18.51 18.79 12.77 20.73 17.03 17.45 12.76 28.11%
EPS 0.35 0.34 0.22 0.26 0.20 0.27 0.13 93.41%
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 0.45 0.54 0.69 0.31 0.24 0.27 0.38 11.92%
P/EPS 23.95 29.91 40.82 25.58 20.12 17.66 37.96 -26.41%
EY 4.18 3.34 2.45 3.91 4.97 5.66 2.63 36.15%
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 0.43 0.50 0.79 0.33 0.35 0.31 0.38 8.58%
P/EPS 22.77 27.48 46.85 26.75 29.15 19.87 38.43 -29.43%
EY 4.39 3.64 2.13 3.74 3.43 5.03 2.60 41.74%
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