[BGYEAR] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -8.36%
YoY- -27.35%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 268,394 269,928 289,115 274,346 274,216 315,780 286,124 -4.16%
PBT 8,730 9,748 7,529 8,901 9,622 13,188 12,918 -22.93%
Tax -2,934 -3,748 -3,004 -2,989 -3,316 -3,656 -4,447 -24.15%
NP 5,796 6,000 4,525 5,912 6,306 9,532 8,471 -22.29%
-
NP to SH 5,676 5,800 4,208 5,586 6,096 9,232 8,129 -21.24%
-
Tax Rate 33.61% 38.45% 39.90% 33.58% 34.46% 27.72% 34.42% -
Total Cost 262,598 263,928 284,590 268,434 267,910 306,248 277,653 -3.63%
-
Net Worth 122,223 120,910 119,378 119,317 119,792 119,331 116,591 3.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 3,083 - - - -
Div Payout % - - - 55.19% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 122,223 120,910 119,378 119,317 119,792 119,331 116,591 3.18%
NOSH 46,296 46,325 46,270 46,247 46,251 46,252 46,266 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.16% 2.22% 1.57% 2.15% 2.30% 3.02% 2.96% -
ROE 4.64% 4.80% 3.52% 4.68% 5.09% 7.74% 6.97% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 579.72 582.67 624.83 593.22 592.88 682.73 618.43 -4.20%
EPS 12.26 12.52 9.10 12.08 13.18 19.96 17.57 -21.27%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 2.64 2.61 2.58 2.58 2.59 2.58 2.52 3.14%
Adjusted Per Share Value based on latest NOSH - 46,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 527.99 531.01 568.75 539.70 539.44 621.21 562.87 -4.16%
EPS 11.17 11.41 8.28 10.99 11.99 18.16 15.99 -21.21%
DPS 0.00 0.00 0.00 6.07 0.00 0.00 0.00 -
NAPS 2.4044 2.3786 2.3484 2.3472 2.3566 2.3475 2.2936 3.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.15 1.20 1.21 1.30 1.29 1.25 1.30 -
P/RPS 0.20 0.21 0.19 0.22 0.22 0.18 0.21 -3.19%
P/EPS 9.38 9.58 13.31 10.76 9.79 6.26 7.40 17.07%
EY 10.66 10.43 7.52 9.29 10.22 15.97 13.52 -14.61%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.47 0.50 0.50 0.48 0.52 -10.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 29/05/07 28/02/07 27/11/06 30/08/06 -
Price 1.00 1.12 1.12 1.25 1.20 1.16 1.28 -
P/RPS 0.17 0.19 0.18 0.21 0.20 0.17 0.21 -13.10%
P/EPS 8.16 8.95 12.32 10.35 9.10 5.81 7.29 7.78%
EY 12.26 11.18 8.12 9.66 10.98 17.21 13.73 -7.25%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.43 0.48 0.46 0.45 0.51 -17.76%

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