[BGYEAR] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 13.57%
YoY- -5.64%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 289,115 274,346 274,216 315,780 286,124 279,818 295,010 -1.34%
PBT 7,529 8,901 9,622 13,188 12,918 11,434 12,284 -27.90%
Tax -3,004 -2,989 -3,316 -3,656 -4,447 -3,452 -3,378 -7.54%
NP 4,525 5,912 6,306 9,532 8,471 7,982 8,906 -36.40%
-
NP to SH 4,208 5,586 6,096 9,232 8,129 7,689 8,670 -38.32%
-
Tax Rate 39.90% 33.58% 34.46% 27.72% 34.42% 30.19% 27.50% -
Total Cost 284,590 268,434 267,910 306,248 277,653 271,836 286,104 -0.35%
-
Net Worth 119,378 119,317 119,792 119,331 116,591 114,230 117,136 1.27%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 3,083 - - - - - -
Div Payout % - 55.19% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 119,378 119,317 119,792 119,331 116,591 114,230 117,136 1.27%
NOSH 46,270 46,247 46,251 46,252 46,266 46,246 46,299 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.57% 2.15% 2.30% 3.02% 2.96% 2.85% 3.02% -
ROE 3.52% 4.68% 5.09% 7.74% 6.97% 6.73% 7.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 624.83 593.22 592.88 682.73 618.43 605.05 637.18 -1.29%
EPS 9.10 12.08 13.18 19.96 17.57 16.63 18.74 -38.30%
DPS 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.58 2.59 2.58 2.52 2.47 2.53 1.31%
Adjusted Per Share Value based on latest NOSH - 46,252
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 568.75 539.70 539.44 621.21 562.87 550.46 580.35 -1.34%
EPS 8.28 10.99 11.99 18.16 15.99 15.13 17.06 -38.32%
DPS 0.00 6.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3484 2.3472 2.3566 2.3475 2.2936 2.2471 2.3043 1.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.21 1.30 1.29 1.25 1.30 1.20 1.54 -
P/RPS 0.19 0.22 0.22 0.18 0.21 0.20 0.24 -14.45%
P/EPS 13.31 10.76 9.79 6.26 7.40 7.22 8.22 38.01%
EY 7.52 9.29 10.22 15.97 13.52 13.86 12.16 -27.47%
DY 0.00 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.50 0.48 0.52 0.49 0.61 -15.99%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 27/11/06 30/08/06 31/05/06 23/02/06 -
Price 1.12 1.25 1.20 1.16 1.28 1.25 1.20 -
P/RPS 0.18 0.21 0.20 0.17 0.21 0.21 0.19 -3.54%
P/EPS 12.32 10.35 9.10 5.81 7.29 7.52 6.41 54.77%
EY 8.12 9.66 10.98 17.21 13.73 13.30 15.61 -35.39%
DY 0.00 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.46 0.45 0.51 0.51 0.47 -5.77%

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