[BPURI] QoQ TTM 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- -19.34%
YoY- 9.85%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 441,841 451,326 459,482 458,247 477,800 467,820 458,818 -2.48%
PBT 11,650 12,768 12,726 11,563 12,234 10,708 9,381 15.52%
Tax -8,620 -7,607 -6,459 -5,230 -4,383 -3,857 -3,018 101.17%
NP 3,030 5,161 6,267 6,333 7,851 6,851 6,363 -38.99%
-
NP to SH 3,030 5,161 6,267 6,333 7,851 6,851 6,363 -38.99%
-
Tax Rate 73.99% 59.58% 50.75% 45.23% 35.83% 36.02% 32.17% -
Total Cost 438,811 446,165 453,215 451,914 469,949 460,969 452,455 -2.01%
-
Net Worth 17,060 17,726 16,540 15,025 14,887 12,527 10,227 40.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,194 - - - - - - -
Div Payout % 39.44% - - - - - - -
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 17,060 17,726 16,540 15,025 14,887 12,527 10,227 40.61%
NOSH 39,833 39,933 39,942 39,803 39,966 40,000 39,999 -0.27%
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 0.69% 1.14% 1.36% 1.38% 1.64% 1.46% 1.39% -
ROE 17.76% 29.11% 37.89% 42.15% 52.74% 54.69% 62.21% -
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 1,109.22 1,130.21 1,150.35 1,151.26 1,195.51 1,169.55 1,147.05 -2.20%
EPS 7.61 12.92 15.69 15.91 19.64 17.13 15.91 -38.81%
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 65.47 66.88 68.09 67.90 70.80 69.32 67.99 -2.48%
EPS 0.45 0.76 0.93 0.94 1.16 1.02 0.94 -38.77%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0263 0.0245 0.0223 0.0221 0.0186 0.0152 40.40%
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 0.11 0.11 0.09 0.08 0.12 0.15 0.13 -10.53%
P/EPS 16.43 9.21 6.44 5.97 7.23 10.04 9.37 45.36%
EY 6.09 10.86 15.53 16.75 13.83 9.96 10.68 -31.21%
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 0.09 0.11 0.09 0.09 0.11 0.14 0.15 -28.84%
P/EPS 13.41 9.75 6.50 6.35 6.87 9.22 10.75 15.86%
EY 7.46 10.26 15.38 15.75 14.55 10.84 9.30 -13.65%
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