[BGYEAR] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 5.91%
YoY- -1.9%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 206,260 227,938 227,806 234,252 235,472 260,672 216,548 -3.18%
PBT 14,688 8,946 8,700 8,254 7,712 8,231 8,936 39.15%
Tax -4,732 -2,492 -2,632 -2,374 -2,160 -2,874 -3,676 18.28%
NP 9,956 6,454 6,068 5,880 5,552 5,357 5,260 52.83%
-
NP to SH 9,956 6,454 6,068 5,880 5,552 5,357 5,260 52.83%
-
Tax Rate 32.22% 27.86% 30.25% 28.76% 28.01% 34.92% 41.14% -
Total Cost 196,304 221,484 221,738 228,372 229,920 255,315 211,288 -4.77%
-
Net Worth 106,407 95,100 92,877 93,507 91,692 89,863 88,561 12.98%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 106,407 95,100 92,877 93,507 91,692 89,863 88,561 12.98%
NOSH 46,263 42,267 42,217 42,120 42,060 41,992 35,004 20.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.83% 2.83% 2.66% 2.51% 2.36% 2.06% 2.43% -
ROE 9.36% 6.79% 6.53% 6.29% 6.06% 5.96% 5.94% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 445.83 539.28 539.61 556.15 559.84 620.76 618.63 -19.57%
EPS 21.52 13.95 14.37 13.96 13.20 12.68 15.03 26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.25 2.20 2.22 2.18 2.14 2.53 -6.14%
Adjusted Per Share Value based on latest NOSH - 42,059
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 405.76 448.40 448.14 460.82 463.22 512.80 426.00 -3.18%
EPS 19.59 12.70 11.94 11.57 10.92 10.54 10.35 52.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0933 1.8708 1.8271 1.8395 1.8038 1.7678 1.7422 12.98%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.50 1.72 2.20 2.36 2.65 1.99 2.21 -
P/RPS 0.34 0.32 0.41 0.42 0.47 0.32 0.36 -3.72%
P/EPS 6.97 11.26 15.31 16.91 20.08 15.60 14.71 -39.13%
EY 14.35 8.88 6.53 5.92 4.98 6.41 6.80 64.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 1.00 1.06 1.22 0.93 0.87 -17.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 19/05/04 24/02/04 20/11/03 29/08/03 29/05/03 -
Price 1.67 1.62 1.89 2.17 2.15 2.22 1.98 -
P/RPS 0.37 0.30 0.35 0.39 0.38 0.36 0.32 10.13%
P/EPS 7.76 10.61 13.15 15.54 16.29 17.40 13.18 -29.68%
EY 12.89 9.43 7.60 6.43 6.14 5.75 7.59 42.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.86 0.98 0.99 1.04 0.78 -4.30%

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