[BPURI] YoY Cumulative Quarter 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- 43.72%
YoY- 15.31%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 612,552 491,571 464,768 409,188 431,564 458,247 458,713 4.93%
PBT 8,484 6,409 4,917 5,451 10,284 11,562 9,236 -1.40%
Tax -452 -1,228 -1,662 -714 -6,176 -5,230 -3,471 -28.79%
NP 8,032 5,181 3,255 4,737 4,108 6,332 5,765 5.68%
-
NP to SH 7,033 5,122 4,054 4,737 4,108 6,332 5,765 3.36%
-
Tax Rate 5.33% 19.16% 33.80% 13.10% 60.05% 45.23% 37.58% -
Total Cost 604,520 486,390 461,513 404,451 427,456 451,915 452,948 4.92%
-
Net Worth 72,903 68,023 65,388 74,724 57,346 15,099 8,769 42.30%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,901 4,049 4,041 - - - - -
Div Payout % 69.69% 79.05% 99.70% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 72,903 68,023 65,388 74,724 57,346 15,099 8,769 42.30%
NOSH 81,684 80,980 80,836 80,478 79,791 40,000 40,007 12.62%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.31% 1.05% 0.70% 1.16% 0.95% 1.38% 1.26% -
ROE 9.65% 7.53% 6.20% 6.34% 7.16% 41.93% 65.74% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 749.90 607.03 574.95 508.44 540.86 1,145.62 1,146.58 -6.82%
EPS 8.61 6.33 5.01 5.89 7.62 15.83 14.41 -8.22%
DPS 6.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.8925 0.84 0.8089 0.9285 0.7187 0.3775 0.2192 26.35%
Adjusted Per Share Value based on latest NOSH - 80,663
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 76.00 60.99 57.67 50.77 53.55 56.86 56.91 4.93%
EPS 0.87 0.64 0.50 0.59 0.51 0.79 0.72 3.20%
DPS 0.61 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0905 0.0844 0.0811 0.0927 0.0712 0.0187 0.0109 42.27%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.90 0.71 0.73 1.06 1.05 0.95 1.10 -
P/RPS 0.12 0.12 0.13 0.21 0.19 0.08 0.10 3.08%
P/EPS 10.45 11.23 14.56 18.01 20.39 6.00 7.63 5.37%
EY 9.57 8.91 6.87 5.55 4.90 16.66 13.10 -5.09%
DY 6.67 7.04 6.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.85 0.90 1.14 1.46 2.52 5.02 -23.44%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 13/03/06 28/02/05 02/04/04 28/02/03 28/02/02 -
Price 0.84 0.72 0.73 1.05 1.47 1.01 1.15 -
P/RPS 0.11 0.12 0.13 0.21 0.27 0.09 0.10 1.60%
P/EPS 9.76 11.38 14.56 17.84 28.55 6.38 7.98 3.41%
EY 10.25 8.78 6.87 5.61 3.50 15.67 12.53 -3.29%
DY 7.14 6.94 6.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.90 1.13 2.05 2.68 5.25 -24.91%

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