[BGYEAR] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -11.31%
YoY- -13.67%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 274,216 315,780 286,124 279,818 295,010 308,396 232,685 11.53%
PBT 9,622 13,188 12,918 11,434 12,284 13,532 13,808 -21.34%
Tax -3,316 -3,656 -4,447 -3,452 -3,378 -3,476 -4,711 -20.82%
NP 6,306 9,532 8,471 7,982 8,906 10,056 9,097 -21.62%
-
NP to SH 6,096 9,232 8,129 7,689 8,670 9,784 8,742 -21.31%
-
Tax Rate 34.46% 27.72% 34.42% 30.19% 27.50% 25.69% 34.12% -
Total Cost 267,910 306,248 277,653 271,836 286,104 298,340 223,588 12.77%
-
Net Worth 119,792 119,331 116,591 114,230 117,136 110,046 110,109 5.76%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 119,792 119,331 116,591 114,230 117,136 110,046 110,109 5.76%
NOSH 46,251 46,252 46,266 46,246 46,299 46,238 46,264 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.30% 3.02% 2.96% 2.85% 3.02% 3.26% 3.91% -
ROE 5.09% 7.74% 6.97% 6.73% 7.40% 8.89% 7.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 592.88 682.73 618.43 605.05 637.18 666.97 502.95 11.55%
EPS 13.18 19.96 17.57 16.63 18.74 21.16 18.90 -21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.58 2.52 2.47 2.53 2.38 2.38 5.78%
Adjusted Per Share Value based on latest NOSH - 46,193
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 539.44 621.21 562.87 550.46 580.35 606.68 457.74 11.53%
EPS 11.99 18.16 15.99 15.13 17.06 19.25 17.20 -21.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3566 2.3475 2.2936 2.2471 2.3043 2.1649 2.1661 5.76%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.29 1.25 1.30 1.20 1.54 1.48 1.63 -
P/RPS 0.22 0.18 0.21 0.20 0.24 0.22 0.32 -22.05%
P/EPS 9.79 6.26 7.40 7.22 8.22 6.99 8.63 8.74%
EY 10.22 15.97 13.52 13.86 12.16 14.30 11.59 -8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.52 0.49 0.61 0.62 0.68 -18.48%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 30/08/06 31/05/06 23/02/06 24/11/05 25/08/05 -
Price 1.20 1.16 1.28 1.25 1.20 1.50 1.70 -
P/RPS 0.20 0.17 0.21 0.21 0.19 0.22 0.34 -29.72%
P/EPS 9.10 5.81 7.29 7.52 6.41 7.09 9.00 0.73%
EY 10.98 17.21 13.73 13.30 15.61 14.11 11.12 -0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.51 0.51 0.47 0.63 0.71 -25.06%

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