[BGYEAR] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 5.76%
YoY- 33.64%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 180,412 139,679 131,818 147,758 147,128 160,410 100,237 47.91%
PBT 8,812 5,980 5,740 7,210 6,848 6,038 5,458 37.58%
Tax -2,464 -1,720 -1,581 -1,926 -1,852 -1,529 -1,553 35.99%
NP 6,348 4,260 4,158 5,284 4,996 4,509 3,905 38.21%
-
NP to SH 6,348 4,260 4,158 5,284 4,996 4,509 3,905 38.21%
-
Tax Rate 27.96% 28.76% 27.54% 26.71% 27.04% 25.32% 28.45% -
Total Cost 174,064 135,419 127,660 142,474 142,132 155,901 96,332 48.29%
-
Net Worth 83,378 79,809 81,563 81,184 79,768 80,517 80,136 2.67%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 1,750 - - - - - -
Div Payout % - 41.08% - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 83,378 79,809 81,563 81,184 79,768 80,517 80,136 2.67%
NOSH 35,033 35,004 35,005 34,993 34,985 35,007 34,994 0.07%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.52% 3.05% 3.15% 3.58% 3.40% 2.81% 3.90% -
ROE 7.61% 5.34% 5.10% 6.51% 6.26% 5.60% 4.87% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 514.98 399.04 376.56 422.25 420.53 458.21 286.44 47.80%
EPS 18.12 12.17 11.88 15.10 14.28 12.88 11.16 38.10%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.28 2.33 2.32 2.28 2.30 2.29 2.60%
Adjusted Per Share Value based on latest NOSH - 34,999
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 354.91 274.78 259.32 290.67 289.43 315.56 197.19 47.91%
EPS 12.49 8.38 8.18 10.39 9.83 8.87 7.68 38.25%
DPS 0.00 3.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6402 1.57 1.6045 1.5971 1.5692 1.584 1.5765 2.67%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.85 1.93 2.00 2.06 2.04 2.32 3.12 -
P/RPS 0.36 0.48 0.53 0.49 0.49 0.51 1.09 -52.18%
P/EPS 10.21 15.86 16.84 13.64 14.29 18.01 27.96 -48.87%
EY 9.79 6.31 5.94 7.33 7.00 5.55 3.58 95.43%
DY 0.00 2.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.86 0.89 0.89 1.01 1.36 -30.94%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 28/08/01 31/05/01 27/02/01 28/11/00 01/09/00 29/05/00 -
Price 1.89 1.97 1.97 2.06 2.09 2.38 2.80 -
P/RPS 0.37 0.49 0.52 0.49 0.50 0.52 0.98 -47.73%
P/EPS 10.43 16.19 16.58 13.64 14.64 18.48 25.09 -44.27%
EY 9.59 6.18 6.03 7.33 6.83 5.41 3.99 79.33%
DY 0.00 2.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.85 0.89 0.92 1.03 1.22 -25.13%

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