[BPURI] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 9.19%
YoY- 46.42%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 653,718 496,475 475,672 389,396 452,867 459,482 458,818 6.07%
PBT 8,503 6,593 4,389 5,523 9,633 12,726 9,381 -1.62%
Tax -415 -889 -1,506 -353 -6,102 -6,459 -3,018 -28.13%
NP 8,088 5,704 2,883 5,170 3,531 6,267 6,363 4.07%
-
NP to SH 6,861 5,415 3,867 5,170 3,531 6,267 6,363 1.26%
-
Tax Rate 4.88% 13.48% 34.31% 6.39% 63.34% 50.75% 32.17% -
Total Cost 645,630 490,771 472,789 384,226 449,336 453,215 452,455 6.09%
-
Net Worth 74,726 69,266 66,054 64,272 58,407 16,540 10,227 39.25%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 3,306 4,043 3,996 - - - - -
Div Payout % 48.19% 74.68% 103.35% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 74,726 69,266 66,054 64,272 58,407 16,540 10,227 39.25%
NOSH 82,689 80,833 80,681 80,774 80,098 39,942 39,999 12.85%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.24% 1.15% 0.61% 1.33% 0.78% 1.36% 1.39% -
ROE 9.18% 7.82% 5.85% 8.04% 6.05% 37.89% 62.21% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 790.57 614.20 589.57 482.08 565.39 1,150.35 1,147.05 -6.00%
EPS 8.30 6.70 4.79 6.40 4.41 15.69 15.91 -10.26%
DPS 4.00 5.00 4.95 0.00 0.00 0.00 0.00 -
NAPS 0.9037 0.8569 0.8187 0.7957 0.7292 0.4141 0.2557 23.39%
Adjusted Per Share Value based on latest NOSH - 80,774
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 81.11 61.60 59.02 48.31 56.19 57.01 56.93 6.07%
EPS 0.85 0.67 0.48 0.64 0.44 0.78 0.79 1.22%
DPS 0.41 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0859 0.082 0.0797 0.0725 0.0205 0.0127 39.23%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.69 0.75 0.74 1.13 1.46 1.01 1.49 -
P/RPS 0.09 0.12 0.13 0.23 0.26 0.09 0.13 -5.93%
P/EPS 8.32 11.20 15.44 17.65 33.12 6.44 9.37 -1.95%
EY 12.03 8.93 6.48 5.66 3.02 15.53 10.68 2.00%
DY 5.80 6.67 6.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.88 0.90 1.42 2.00 2.44 5.83 -28.77%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 28/05/07 29/05/06 26/05/05 27/05/04 29/05/03 22/05/02 -
Price 0.90 0.80 0.67 1.00 1.35 1.02 1.71 -
P/RPS 0.11 0.13 0.11 0.21 0.24 0.09 0.15 -5.03%
P/EPS 10.85 11.94 13.98 15.62 30.62 6.50 10.75 0.15%
EY 9.22 8.37 7.15 6.40 3.27 15.38 9.30 -0.14%
DY 4.44 6.25 7.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.82 1.26 1.85 2.46 6.69 -27.12%

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