[BGYEAR] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -5.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 308,396 232,685 223,740 223,454 206,260 227,938 227,806 22.35%
PBT 13,532 13,808 13,034 13,708 14,688 8,946 8,700 34.20%
Tax -3,476 -4,711 -4,128 -4,270 -4,732 -2,492 -2,632 20.35%
NP 10,056 9,097 8,906 9,438 9,956 6,454 6,068 39.99%
-
NP to SH 9,784 8,742 8,906 9,438 9,956 6,454 6,068 37.46%
-
Tax Rate 25.69% 34.12% 31.67% 31.15% 32.22% 27.86% 30.25% -
Total Cost 298,340 223,588 214,833 214,016 196,304 221,484 221,738 21.85%
-
Net Worth 110,046 110,109 105,473 105,946 106,407 95,100 92,877 11.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 3,084 - - - - -
Div Payout % - - 34.63% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 110,046 110,109 105,473 105,946 106,407 95,100 92,877 11.96%
NOSH 46,238 46,264 46,260 46,264 46,263 42,267 42,217 6.24%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.26% 3.91% 3.98% 4.22% 4.83% 2.83% 2.66% -
ROE 8.89% 7.94% 8.44% 8.91% 9.36% 6.79% 6.53% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 666.97 502.95 483.65 482.99 445.83 539.28 539.61 15.15%
EPS 21.16 18.90 19.25 20.40 21.52 13.95 14.37 29.40%
DPS 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.38 2.28 2.29 2.30 2.25 2.20 5.37%
Adjusted Per Share Value based on latest NOSH - 46,265
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 606.68 457.74 440.14 439.58 405.76 448.40 448.14 22.35%
EPS 19.25 17.20 17.52 18.57 19.59 12.70 11.94 37.45%
DPS 0.00 0.00 6.07 0.00 0.00 0.00 0.00 -
NAPS 2.1649 2.1661 2.0749 2.0842 2.0933 1.8708 1.8271 11.96%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.48 1.63 1.68 1.77 1.50 1.72 2.20 -
P/RPS 0.22 0.32 0.35 0.37 0.34 0.32 0.41 -33.94%
P/EPS 6.99 8.63 8.73 8.68 6.97 11.26 15.31 -40.67%
EY 14.30 11.59 11.46 11.53 14.35 8.88 6.53 68.55%
DY 0.00 0.00 3.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.74 0.77 0.65 0.76 1.00 -27.26%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 25/05/05 23/02/05 25/11/04 25/08/04 19/05/04 -
Price 1.50 1.70 1.63 1.76 1.67 1.62 1.89 -
P/RPS 0.22 0.34 0.34 0.36 0.37 0.30 0.35 -26.60%
P/EPS 7.09 9.00 8.47 8.63 7.76 10.61 13.15 -33.73%
EY 14.11 11.12 11.81 11.59 12.89 9.43 7.60 51.00%
DY 0.00 0.00 4.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.71 0.77 0.73 0.72 0.86 -18.72%

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