[BGYEAR] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -5.63%
YoY- 46.78%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 295,010 308,396 232,685 223,740 223,454 206,260 227,938 18.70%
PBT 12,284 13,532 13,808 13,034 13,708 14,688 8,946 23.46%
Tax -3,378 -3,476 -4,711 -4,128 -4,270 -4,732 -2,492 22.41%
NP 8,906 10,056 9,097 8,906 9,438 9,956 6,454 23.87%
-
NP to SH 8,670 9,784 8,742 8,906 9,438 9,956 6,454 21.68%
-
Tax Rate 27.50% 25.69% 34.12% 31.67% 31.15% 32.22% 27.86% -
Total Cost 286,104 298,340 223,588 214,833 214,016 196,304 221,484 18.55%
-
Net Worth 117,136 110,046 110,109 105,473 105,946 106,407 95,100 14.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 3,084 - - - -
Div Payout % - - - 34.63% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 117,136 110,046 110,109 105,473 105,946 106,407 95,100 14.86%
NOSH 46,299 46,238 46,264 46,260 46,264 46,263 42,267 6.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.02% 3.26% 3.91% 3.98% 4.22% 4.83% 2.83% -
ROE 7.40% 8.89% 7.94% 8.44% 8.91% 9.36% 6.79% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 637.18 666.97 502.95 483.65 482.99 445.83 539.28 11.72%
EPS 18.74 21.16 18.90 19.25 20.40 21.52 13.95 21.68%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 2.53 2.38 2.38 2.28 2.29 2.30 2.25 8.11%
Adjusted Per Share Value based on latest NOSH - 46,250
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 580.35 606.68 457.74 440.14 439.58 405.76 448.40 18.70%
EPS 17.06 19.25 17.20 17.52 18.57 19.59 12.70 21.67%
DPS 0.00 0.00 0.00 6.07 0.00 0.00 0.00 -
NAPS 2.3043 2.1649 2.1661 2.0749 2.0842 2.0933 1.8708 14.86%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.54 1.48 1.63 1.68 1.77 1.50 1.72 -
P/RPS 0.24 0.22 0.32 0.35 0.37 0.34 0.32 -17.40%
P/EPS 8.22 6.99 8.63 8.73 8.68 6.97 11.26 -18.87%
EY 12.16 14.30 11.59 11.46 11.53 14.35 8.88 23.24%
DY 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.68 0.74 0.77 0.65 0.76 -13.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 25/08/05 25/05/05 23/02/05 25/11/04 25/08/04 -
Price 1.20 1.50 1.70 1.63 1.76 1.67 1.62 -
P/RPS 0.19 0.22 0.34 0.34 0.36 0.37 0.30 -26.18%
P/EPS 6.41 7.09 9.00 8.47 8.63 7.76 10.61 -28.46%
EY 15.61 14.11 11.12 11.81 11.59 12.89 9.43 39.80%
DY 0.00 0.00 0.00 4.09 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.71 0.71 0.77 0.73 0.72 -24.69%

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