[BPURI] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -41.29%
YoY- -61.41%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 413,748 452,867 431,564 441,841 451,326 459,482 458,247 -6.58%
PBT 7,255 9,633 10,284 11,650 12,768 12,726 11,563 -26.73%
Tax -4,067 -6,102 -6,176 -8,620 -7,607 -6,459 -5,230 -15.44%
NP 3,188 3,531 4,108 3,030 5,161 6,267 6,333 -36.74%
-
NP to SH 3,188 3,531 4,108 3,030 5,161 6,267 6,333 -36.74%
-
Tax Rate 56.06% 63.34% 60.05% 73.99% 59.58% 50.75% 45.23% -
Total Cost 410,560 449,336 427,456 438,811 446,165 453,215 451,914 -6.20%
-
Net Worth 59,513 58,407 57,346 17,060 17,726 16,540 15,025 150.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 1,194 - - - -
Div Payout % - - - 39.44% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 59,513 58,407 57,346 17,060 17,726 16,540 15,025 150.55%
NOSH 80,283 80,098 79,791 39,833 39,933 39,942 39,803 59.70%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.77% 0.78% 0.95% 0.69% 1.14% 1.36% 1.38% -
ROE 5.36% 6.05% 7.16% 17.76% 29.11% 37.89% 42.15% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 515.36 565.39 540.86 1,109.22 1,130.21 1,150.35 1,151.26 -41.51%
EPS 3.97 4.41 5.15 7.61 12.92 15.69 15.91 -60.39%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.7413 0.7292 0.7187 0.4283 0.4439 0.4141 0.3775 56.87%
Adjusted Per Share Value based on latest NOSH - 39,833
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 61.31 67.11 63.95 65.47 66.88 68.09 67.90 -6.58%
EPS 0.47 0.52 0.61 0.45 0.76 0.93 0.94 -37.03%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0882 0.0866 0.085 0.0253 0.0263 0.0245 0.0223 150.30%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.23 1.46 1.05 1.25 1.19 1.01 0.95 -
P/RPS 0.24 0.26 0.19 0.11 0.11 0.09 0.08 108.14%
P/EPS 30.97 33.12 20.39 16.43 9.21 6.44 5.97 199.97%
EY 3.23 3.02 4.90 6.09 10.86 15.53 16.75 -66.65%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 1.66 2.00 1.46 2.92 2.68 2.44 2.52 -24.31%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 02/04/04 20/11/03 29/08/03 29/05/03 28/02/03 -
Price 1.23 1.35 1.47 1.02 1.26 1.02 1.01 -
P/RPS 0.24 0.24 0.27 0.09 0.11 0.09 0.09 92.41%
P/EPS 30.97 30.62 28.55 13.41 9.75 6.50 6.35 187.87%
EY 3.23 3.27 3.50 7.46 10.26 15.38 15.75 -65.25%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.66 1.85 2.05 2.38 2.84 2.46 2.68 -27.35%

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