[BGYEAR] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -11.9%
YoY- -5.99%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 235,472 260,672 216,548 209,648 208,424 195,927 190,278 15.25%
PBT 7,712 8,231 8,936 8,326 9,452 6,660 8,026 -2.62%
Tax -2,160 -2,874 -3,676 -2,332 -2,648 -1,900 -2,258 -2.91%
NP 5,552 5,357 5,260 5,994 6,804 4,760 5,768 -2.51%
-
NP to SH 5,552 5,357 5,260 5,994 6,804 4,760 5,768 -2.51%
-
Tax Rate 28.01% 34.92% 41.14% 28.01% 28.02% 28.53% 28.13% -
Total Cost 229,920 255,315 211,288 203,654 201,620 191,167 184,510 15.78%
-
Net Worth 91,692 89,863 88,561 89,629 88,199 86,449 86,100 4.28%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,692 89,863 88,561 89,629 88,199 86,449 86,100 4.28%
NOSH 42,060 41,992 35,004 35,027 34,999 34,999 35,000 13.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.36% 2.06% 2.43% 2.86% 3.26% 2.43% 3.03% -
ROE 6.06% 5.96% 5.94% 6.69% 7.71% 5.51% 6.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 559.84 620.76 618.63 598.79 595.50 559.79 543.65 1.97%
EPS 13.20 12.68 15.03 17.12 19.44 13.60 16.48 -13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.14 2.53 2.56 2.52 2.47 2.46 -7.73%
Adjusted Per Share Value based on latest NOSH - 35,027
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 463.22 512.80 426.00 412.42 410.01 385.43 374.32 15.24%
EPS 10.92 10.54 10.35 11.79 13.38 9.36 11.35 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8038 1.7678 1.7422 1.7632 1.7351 1.7007 1.6938 4.27%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.65 1.99 2.21 2.21 2.05 2.08 2.20 -
P/RPS 0.47 0.32 0.36 0.37 0.34 0.37 0.40 11.33%
P/EPS 20.08 15.60 14.71 12.91 10.55 15.29 13.35 31.24%
EY 4.98 6.41 6.80 7.75 9.48 6.54 7.49 -23.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.93 0.87 0.86 0.81 0.84 0.89 23.37%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 29/05/03 28/02/03 29/11/02 29/08/02 30/05/02 -
Price 2.15 2.22 1.98 2.22 2.29 2.20 2.17 -
P/RPS 0.38 0.36 0.32 0.37 0.38 0.39 0.40 -3.35%
P/EPS 16.29 17.40 13.18 12.97 11.78 16.18 13.17 15.21%
EY 6.14 5.75 7.59 7.71 8.49 6.18 7.59 -13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 0.78 0.87 0.91 0.89 0.88 8.16%

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