[BGYEAR] QoQ Annualized Quarter Result on 31-Mar-2001 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -21.3%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 183,890 180,412 139,679 131,818 147,758 147,128 160,410 9.50%
PBT 8,904 8,812 5,980 5,740 7,210 6,848 6,038 29.46%
Tax -2,528 -2,464 -1,720 -1,581 -1,926 -1,852 -1,529 39.69%
NP 6,376 6,348 4,260 4,158 5,284 4,996 4,509 25.90%
-
NP to SH 6,376 6,348 4,260 4,158 5,284 4,996 4,509 25.90%
-
Tax Rate 28.39% 27.96% 28.76% 27.54% 26.71% 27.04% 25.32% -
Total Cost 177,514 174,064 135,419 127,660 142,474 142,132 155,901 9.01%
-
Net Worth 85,036 83,378 79,809 81,563 81,184 79,768 80,517 3.69%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - 1,750 - - - - -
Div Payout % - - 41.08% - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 85,036 83,378 79,809 81,563 81,184 79,768 80,517 3.69%
NOSH 34,994 35,033 35,004 35,005 34,993 34,985 35,007 -0.02%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 3.47% 3.52% 3.05% 3.15% 3.58% 3.40% 2.81% -
ROE 7.50% 7.61% 5.34% 5.10% 6.51% 6.26% 5.60% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 525.48 514.98 399.04 376.56 422.25 420.53 458.21 9.53%
EPS 18.22 18.12 12.17 11.88 15.10 14.28 12.88 25.93%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.38 2.28 2.33 2.32 2.28 2.30 3.72%
Adjusted Per Share Value based on latest NOSH - 35,073
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 361.75 354.91 274.78 259.32 290.67 289.43 315.56 9.50%
EPS 12.54 12.49 8.38 8.18 10.39 9.83 8.87 25.88%
DPS 0.00 0.00 3.44 0.00 0.00 0.00 0.00 -
NAPS 1.6729 1.6402 1.57 1.6045 1.5971 1.5692 1.584 3.69%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.00 1.85 1.93 2.00 2.06 2.04 2.32 -
P/RPS 0.38 0.36 0.48 0.53 0.49 0.49 0.51 -17.76%
P/EPS 10.98 10.21 15.86 16.84 13.64 14.29 18.01 -28.03%
EY 9.11 9.79 6.31 5.94 7.33 7.00 5.55 39.02%
DY 0.00 0.00 2.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.85 0.86 0.89 0.89 1.01 -12.93%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 26/11/01 28/08/01 31/05/01 27/02/01 28/11/00 01/09/00 -
Price 2.20 1.89 1.97 1.97 2.06 2.09 2.38 -
P/RPS 0.42 0.37 0.49 0.52 0.49 0.50 0.52 -13.23%
P/EPS 12.07 10.43 16.19 16.58 13.64 14.64 18.48 -24.66%
EY 8.28 9.59 6.18 6.03 7.33 6.83 5.41 32.70%
DY 0.00 0.00 2.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.79 0.86 0.85 0.89 0.92 1.03 -7.90%

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