[BGYEAR] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -9.54%
YoY- 38.7%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 209,648 208,424 195,927 190,278 183,890 180,412 139,679 30.99%
PBT 8,326 9,452 6,660 8,026 8,904 8,812 5,980 24.61%
Tax -2,332 -2,648 -1,900 -2,258 -2,528 -2,464 -1,720 22.43%
NP 5,994 6,804 4,760 5,768 6,376 6,348 4,260 25.48%
-
NP to SH 5,994 6,804 4,760 5,768 6,376 6,348 4,260 25.48%
-
Tax Rate 28.01% 28.02% 28.53% 28.13% 28.39% 27.96% 28.76% -
Total Cost 203,654 201,620 191,167 184,510 177,514 174,064 135,419 31.16%
-
Net Worth 89,629 88,199 86,449 86,100 85,036 83,378 79,809 8.02%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 1,750 -
Div Payout % - - - - - - 41.08% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 89,629 88,199 86,449 86,100 85,036 83,378 79,809 8.02%
NOSH 35,027 34,999 34,999 35,000 34,994 35,033 35,004 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.86% 3.26% 2.43% 3.03% 3.47% 3.52% 3.05% -
ROE 6.69% 7.71% 5.51% 6.70% 7.50% 7.61% 5.34% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 598.79 595.50 559.79 543.65 525.48 514.98 399.04 30.97%
EPS 17.12 19.44 13.60 16.48 18.22 18.12 12.17 25.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.56 2.52 2.47 2.46 2.43 2.38 2.28 8.00%
Adjusted Per Share Value based on latest NOSH - 35,015
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 412.42 410.01 385.43 374.32 361.75 354.91 274.78 30.99%
EPS 11.79 13.38 9.36 11.35 12.54 12.49 8.38 25.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.44 -
NAPS 1.7632 1.7351 1.7007 1.6938 1.6729 1.6402 1.57 8.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.21 2.05 2.08 2.20 2.00 1.85 1.93 -
P/RPS 0.37 0.34 0.37 0.40 0.38 0.36 0.48 -15.89%
P/EPS 12.91 10.55 15.29 13.35 10.98 10.21 15.86 -12.78%
EY 7.75 9.48 6.54 7.49 9.11 9.79 6.31 14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.59 -
P/NAPS 0.86 0.81 0.84 0.89 0.82 0.78 0.85 0.78%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 29/08/02 30/05/02 27/02/02 26/11/01 28/08/01 -
Price 2.22 2.29 2.20 2.17 2.20 1.89 1.97 -
P/RPS 0.37 0.38 0.39 0.40 0.42 0.37 0.49 -17.03%
P/EPS 12.97 11.78 16.18 13.17 12.07 10.43 16.19 -13.70%
EY 7.71 8.49 6.18 7.59 8.28 9.59 6.18 15.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 0.87 0.91 0.89 0.88 0.91 0.79 0.86 0.77%

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