[BPURI] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
02-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -35.12%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 491,571 464,768 409,188 431,564 458,247 458,713 320,251 7.39%
PBT 6,409 4,917 5,451 10,284 11,562 9,236 5,738 1.85%
Tax -1,228 -1,662 -714 -6,176 -5,230 -3,471 -3,353 -15.40%
NP 5,181 3,255 4,737 4,108 6,332 5,765 2,385 13.79%
-
NP to SH 5,122 4,054 4,737 4,108 6,332 5,765 2,385 13.57%
-
Tax Rate 19.16% 33.80% 13.10% 60.05% 45.23% 37.58% 58.43% -
Total Cost 486,390 461,513 404,451 427,456 451,915 452,948 317,866 7.34%
-
Net Worth 68,023 65,388 74,724 57,346 15,099 8,769 3,005 68.15%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,049 4,041 - - - - - -
Div Payout % 79.05% 99.70% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 68,023 65,388 74,724 57,346 15,099 8,769 3,005 68.15%
NOSH 80,980 80,836 80,478 79,791 40,000 40,007 40,013 12.46%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.05% 0.70% 1.16% 0.95% 1.38% 1.26% 0.74% -
ROE 7.53% 6.20% 6.34% 7.16% 41.93% 65.74% 79.37% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 607.03 574.95 508.44 540.86 1,145.62 1,146.58 800.36 -4.50%
EPS 6.33 5.01 5.89 7.62 15.83 14.41 5.96 1.00%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.8089 0.9285 0.7187 0.3775 0.2192 0.0751 49.51%
Adjusted Per Share Value based on latest NOSH - 79,791
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 60.99 57.67 50.77 53.55 56.86 56.91 39.73 7.40%
EPS 0.64 0.50 0.59 0.51 0.79 0.72 0.30 13.45%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0844 0.0811 0.0927 0.0712 0.0187 0.0109 0.0037 68.36%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.71 0.73 1.06 1.05 0.95 1.10 0.90 -
P/RPS 0.12 0.13 0.21 0.19 0.08 0.10 0.11 1.46%
P/EPS 11.23 14.56 18.01 20.39 6.00 7.63 15.10 -4.81%
EY 8.91 6.87 5.55 4.90 16.66 13.10 6.62 5.07%
DY 7.04 6.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 1.14 1.46 2.52 5.02 11.98 -35.64%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 13/03/06 28/02/05 02/04/04 28/02/03 28/02/02 26/02/01 -
Price 0.72 0.73 1.05 1.47 1.01 1.15 0.88 -
P/RPS 0.12 0.13 0.21 0.27 0.09 0.10 0.11 1.46%
P/EPS 11.38 14.56 17.84 28.55 6.38 7.98 14.76 -4.23%
EY 8.78 6.87 5.61 3.50 15.67 12.53 6.77 4.42%
DY 6.94 6.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 1.13 2.05 2.68 5.25 11.72 -35.28%

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