[BPURI] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 14.6%
YoY- 57.08%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 437,409 395,821 441,841 477,800 417,509 294,595 91,740 -1.64%
PBT 7,999 5,494 11,650 12,234 6,688 1,534 1,731 -1.61%
Tax -2,647 -917 -8,620 -4,383 -1,690 -103 556 -
NP 5,352 4,577 3,030 7,851 4,998 1,431 2,287 -0.89%
-
NP to SH 5,547 4,577 3,030 7,851 4,998 -2,569 2,287 -0.93%
-
Tax Rate 33.09% 16.69% 73.99% 35.83% 25.27% 6.71% -32.12% -
Total Cost 432,057 391,244 438,811 469,949 412,511 293,164 89,453 -1.66%
-
Net Worth 65,439 61,396 17,060 14,887 7,037 2,034 4,617 -2.77%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 2,429 - 1,194 - - - - -100.00%
Div Payout % 43.81% - 39.44% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 65,439 61,396 17,060 14,887 7,037 2,034 4,617 -2.77%
NOSH 80,829 80,594 39,833 39,966 39,941 39,666 39,982 -0.74%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.22% 1.16% 0.69% 1.64% 1.20% 0.49% 2.49% -
ROE 8.48% 7.45% 17.76% 52.74% 71.02% -126.25% 49.52% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 541.15 491.13 1,109.22 1,195.51 1,045.30 742.68 229.45 -0.90%
EPS 6.86 5.68 7.61 19.64 12.51 -6.48 5.72 -0.19%
DPS 3.00 0.00 3.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.8096 0.7618 0.4283 0.3725 0.1762 0.0513 0.1155 -2.04%
Adjusted Per Share Value based on latest NOSH - 39,966
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 54.27 49.11 54.82 59.28 51.80 36.55 11.38 -1.64%
EPS 0.69 0.57 0.38 0.97 0.62 -0.32 0.28 -0.95%
DPS 0.30 0.00 0.15 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0812 0.0762 0.0212 0.0185 0.0087 0.0025 0.0057 -2.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.82 1.18 1.25 1.42 0.69 1.01 0.00 -
P/RPS 0.15 0.24 0.11 0.12 0.07 0.14 0.00 -100.00%
P/EPS 11.95 20.78 16.43 7.23 5.51 -15.59 0.00 -100.00%
EY 8.37 4.81 6.09 13.83 18.14 -6.41 0.00 -100.00%
DY 3.66 0.00 2.40 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.01 1.55 2.92 3.81 3.92 19.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 20/11/03 27/11/02 27/11/01 28/11/00 - -
Price 0.77 1.11 1.02 1.35 1.00 1.06 0.00 -
P/RPS 0.14 0.23 0.09 0.11 0.10 0.14 0.00 -100.00%
P/EPS 11.22 19.55 13.41 6.87 7.99 -16.37 0.00 -100.00%
EY 8.91 5.12 7.46 14.55 12.51 -6.11 0.00 -100.00%
DY 3.90 0.00 2.94 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.95 1.46 2.38 3.62 5.68 20.66 0.00 -100.00%

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