[BGYEAR] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 41.81%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 167,805 111,727 51,565 227,938 170,855 117,126 58,868 100.91%
PBT 9,776 6,854 3,672 8,946 6,525 4,127 1,928 194.85%
Tax -3,096 -2,135 -1,183 -2,492 -1,974 -1,187 -540 219.99%
NP 6,680 4,719 2,489 6,454 4,551 2,940 1,388 184.78%
-
NP to SH 6,680 4,719 2,489 6,454 4,551 2,940 1,388 184.78%
-
Tax Rate 31.67% 31.15% 32.22% 27.86% 30.25% 28.76% 28.01% -
Total Cost 161,125 107,008 49,076 221,484 166,304 114,186 57,480 98.68%
-
Net Worth 105,473 105,946 106,407 95,100 92,877 93,507 91,692 9.77%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,313 - - - - - - -
Div Payout % 34.63% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 105,473 105,946 106,407 95,100 92,877 93,507 91,692 9.77%
NOSH 46,260 46,264 46,263 42,267 42,217 42,120 42,060 6.54%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.98% 4.22% 4.83% 2.83% 2.66% 2.51% 2.36% -
ROE 6.33% 4.45% 2.34% 6.79% 4.90% 3.14% 1.51% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 362.74 241.50 111.46 539.28 404.71 278.07 139.96 88.57%
EPS 14.44 10.20 5.38 13.95 10.78 6.98 3.30 167.28%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.29 2.30 2.25 2.20 2.22 2.18 3.03%
Adjusted Per Share Value based on latest NOSH - 42,293
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 330.11 219.79 101.44 448.40 336.11 230.41 115.81 100.90%
EPS 13.14 9.28 4.90 12.70 8.95 5.78 2.73 184.80%
DPS 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0749 2.0842 2.0933 1.8708 1.8271 1.8395 1.8038 9.77%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.68 1.77 1.50 1.72 2.20 2.36 2.65 -
P/RPS 0.46 0.73 1.35 0.32 0.54 0.85 1.89 -60.98%
P/EPS 11.63 17.35 27.88 11.26 20.41 33.81 80.30 -72.38%
EY 8.60 5.76 3.59 8.88 4.90 2.96 1.25 261.31%
DY 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.65 0.76 1.00 1.06 1.22 -28.32%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 25/11/04 25/08/04 19/05/04 24/02/04 20/11/03 -
Price 1.63 1.76 1.67 1.62 1.89 2.17 2.15 -
P/RPS 0.45 0.73 1.50 0.30 0.47 0.78 1.54 -55.93%
P/EPS 11.29 17.25 31.04 10.61 17.53 31.09 65.15 -68.88%
EY 8.86 5.80 3.22 9.43 5.70 3.22 1.53 222.12%
DY 3.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.73 0.72 0.86 0.98 0.99 -19.86%

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