[BPURI] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -41.29%
YoY- -61.41%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 517,417 437,409 395,821 441,841 477,800 417,509 294,595 9.83%
PBT 4,121 7,999 5,494 11,650 12,234 6,688 1,534 17.89%
Tax -1,039 -2,647 -917 -8,620 -4,383 -1,690 -103 46.96%
NP 3,082 5,352 4,577 3,030 7,851 4,998 1,431 13.63%
-
NP to SH 3,616 5,547 4,577 3,030 7,851 4,998 -2,569 -
-
Tax Rate 25.21% 33.09% 16.69% 73.99% 35.83% 25.27% 6.71% -
Total Cost 514,335 432,057 391,244 438,811 469,949 412,511 293,164 9.81%
-
Net Worth 66,553 65,439 61,396 17,060 14,887 7,037 2,034 78.79%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,183 2,429 - 1,194 - - - -
Div Payout % 88.03% 43.81% - 39.44% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 66,553 65,439 61,396 17,060 14,887 7,037 2,034 78.79%
NOSH 80,955 80,829 80,594 39,833 39,966 39,941 39,666 12.61%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.60% 1.22% 1.16% 0.69% 1.64% 1.20% 0.49% -
ROE 5.43% 8.48% 7.45% 17.76% 52.74% 71.02% -126.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 639.14 541.15 491.13 1,109.22 1,195.51 1,045.30 742.68 -2.47%
EPS 4.47 6.86 5.68 7.61 19.64 12.51 -6.48 -
DPS 3.93 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.8221 0.8096 0.7618 0.4283 0.3725 0.1762 0.0513 58.74%
Adjusted Per Share Value based on latest NOSH - 39,833
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.67 64.82 58.65 65.47 70.80 61.87 43.65 9.83%
EPS 0.54 0.82 0.68 0.45 1.16 0.74 -0.38 -
DPS 0.47 0.36 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0986 0.097 0.091 0.0253 0.0221 0.0104 0.003 78.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.65 0.82 1.18 1.25 1.42 0.69 1.01 -
P/RPS 0.10 0.15 0.24 0.11 0.12 0.07 0.14 -5.45%
P/EPS 14.55 11.95 20.78 16.43 7.23 5.51 -15.59 -
EY 6.87 8.37 4.81 6.09 13.83 18.14 -6.41 -
DY 6.05 3.66 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 0.79 1.01 1.55 2.92 3.81 3.92 19.69 -41.47%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 29/11/05 30/11/04 20/11/03 27/11/02 27/11/01 28/11/00 -
Price 0.71 0.77 1.11 1.02 1.35 1.00 1.06 -
P/RPS 0.11 0.14 0.23 0.09 0.11 0.10 0.14 -3.93%
P/EPS 15.90 11.22 19.55 13.41 6.87 7.99 -16.37 -
EY 6.29 8.91 5.12 7.46 14.55 12.51 -6.11 -
DY 5.54 3.90 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 1.46 2.38 3.62 5.68 20.66 -41.11%

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