[BPURI] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.45%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 437,409 417,295 389,396 409,187 395,821 413,748 452,867 -2.28%
PBT 7,999 7,062 5,523 5,449 5,494 7,255 9,633 -11.64%
Tax -2,647 -1,210 -353 -714 -917 -4,067 -6,102 -42.66%
NP 5,352 5,852 5,170 4,735 4,577 3,188 3,531 31.91%
-
NP to SH 5,547 5,615 5,170 4,735 4,577 3,188 3,531 35.09%
-
Tax Rate 33.09% 17.13% 6.39% 13.10% 16.69% 56.06% 63.34% -
Total Cost 432,057 411,443 384,226 404,452 391,244 410,560 449,336 -2.57%
-
Net Worth 65,439 65,763 64,272 74,895 61,396 59,513 58,407 7.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,429 2,429 - - - - - -
Div Payout % 43.81% 43.28% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 65,439 65,763 64,272 74,895 61,396 59,513 58,407 7.86%
NOSH 80,829 80,999 80,774 80,663 80,594 80,283 80,098 0.60%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.22% 1.40% 1.33% 1.16% 1.16% 0.77% 0.78% -
ROE 8.48% 8.54% 8.04% 6.32% 7.45% 5.36% 6.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 541.15 515.18 482.08 507.28 491.13 515.36 565.39 -2.87%
EPS 6.86 6.93 6.40 5.87 5.68 3.97 4.41 34.21%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8096 0.8119 0.7957 0.9285 0.7618 0.7413 0.7292 7.21%
Adjusted Per Share Value based on latest NOSH - 80,663
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 64.82 61.84 57.70 60.63 58.65 61.31 67.11 -2.28%
EPS 0.82 0.83 0.77 0.70 0.68 0.47 0.52 35.44%
DPS 0.36 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.097 0.0975 0.0952 0.111 0.091 0.0882 0.0866 7.84%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.82 0.97 1.13 1.06 1.18 1.23 1.46 -
P/RPS 0.15 0.19 0.23 0.21 0.24 0.24 0.26 -30.67%
P/EPS 11.95 13.99 17.65 18.06 20.78 30.97 33.12 -49.28%
EY 8.37 7.15 5.66 5.54 4.81 3.23 3.02 97.18%
DY 3.66 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.19 1.42 1.14 1.55 1.66 2.00 -36.55%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 26/05/05 28/02/05 30/11/04 19/08/04 27/05/04 -
Price 0.77 0.90 1.00 1.05 1.11 1.23 1.35 -
P/RPS 0.14 0.17 0.21 0.21 0.23 0.24 0.24 -30.16%
P/EPS 11.22 12.98 15.62 17.89 19.55 30.97 30.62 -48.76%
EY 8.91 7.70 6.40 5.59 5.12 3.23 3.27 94.96%
DY 3.90 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.11 1.26 1.13 1.46 1.66 1.85 -35.84%

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