[BPURI] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -9.71%
YoY- -38.23%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 533,846 491,809 417,295 413,748 451,326 467,820 389,607 5.38%
PBT 7,295 3,554 7,062 7,255 12,768 10,708 6,511 1.91%
Tax -666 -996 -1,210 -4,067 -7,607 -3,857 -2,645 -20.52%
NP 6,629 2,558 5,852 3,188 5,161 6,851 3,866 9.39%
-
NP to SH 5,896 3,735 5,615 3,188 5,161 6,851 3,866 7.28%
-
Tax Rate 9.13% 28.02% 17.13% 56.06% 59.58% 36.02% 40.62% -
Total Cost 527,217 489,251 411,443 410,560 446,165 460,969 385,741 5.34%
-
Net Worth 69,349 67,342 65,763 59,513 17,726 12,527 5,679 51.72%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,427 3,183 2,429 - - - - -
Div Payout % 41.16% 85.23% 43.28% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 69,349 67,342 65,763 59,513 17,726 12,527 5,679 51.72%
NOSH 81,034 80,833 80,999 80,283 39,933 40,000 39,999 12.48%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.24% 0.52% 1.40% 0.77% 1.14% 1.46% 0.99% -
ROE 8.50% 5.55% 8.54% 5.36% 29.11% 54.69% 68.06% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 658.79 608.42 515.18 515.36 1,130.21 1,169.55 974.02 -6.30%
EPS 7.28 4.62 6.93 3.97 12.92 17.13 9.67 -4.61%
DPS 3.00 3.94 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.8558 0.8331 0.8119 0.7413 0.4439 0.3132 0.142 34.88%
Adjusted Per Share Value based on latest NOSH - 80,283
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 66.24 61.02 51.78 51.34 56.00 58.04 48.34 5.38%
EPS 0.73 0.46 0.70 0.40 0.64 0.85 0.48 7.23%
DPS 0.30 0.39 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0836 0.0816 0.0738 0.022 0.0155 0.007 51.87%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.20 0.68 0.97 1.23 1.19 1.72 0.80 -
P/RPS 0.18 0.11 0.19 0.24 0.11 0.15 0.08 14.46%
P/EPS 16.49 14.72 13.99 30.97 9.21 10.04 8.28 12.16%
EY 6.06 6.80 7.15 3.23 10.86 9.96 12.08 -10.85%
DY 2.50 5.79 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.82 1.19 1.66 2.68 5.49 5.63 -20.69%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 29/08/05 19/08/04 29/08/03 28/08/02 29/08/01 -
Price 0.99 0.69 0.90 1.23 1.26 1.58 0.90 -
P/RPS 0.15 0.11 0.17 0.24 0.11 0.14 0.09 8.88%
P/EPS 13.61 14.93 12.98 30.97 9.75 9.22 9.31 6.53%
EY 7.35 6.70 7.70 3.23 10.26 10.84 10.74 -6.12%
DY 3.03 5.71 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.83 1.11 1.66 2.84 5.04 6.34 -24.64%

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