[BGYEAR] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 30.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 64,880 56,078 60,162 51,565 57,083 53,729 58,258 7.44%
PBT 4,037 2,922 3,182 3,672 2,421 2,398 2,199 49.98%
Tax -1,711 -961 -952 -1,183 -518 -787 -647 91.34%
NP 2,326 1,961 2,230 2,489 1,903 1,611 1,552 30.99%
-
NP to SH 2,175 1,961 2,230 2,489 1,903 1,611 1,552 25.25%
-
Tax Rate 42.38% 32.89% 29.92% 32.22% 21.40% 32.82% 29.42% -
Total Cost 62,554 54,117 57,932 49,076 55,180 52,118 56,706 6.76%
-
Net Worth 107,824 105,450 105,948 106,407 84,587 92,780 93,372 10.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 107,824 105,450 105,948 106,407 84,587 92,780 93,372 10.07%
NOSH 46,276 46,250 46,265 46,263 42,293 42,172 42,059 6.58%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.59% 3.50% 3.71% 4.83% 3.33% 3.00% 2.66% -
ROE 2.02% 1.86% 2.10% 2.34% 2.25% 1.74% 1.66% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 140.20 121.25 130.04 111.46 134.97 127.40 138.51 0.81%
EPS 4.70 4.24 4.82 5.38 4.11 3.82 3.69 17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.28 2.29 2.30 2.00 2.20 2.22 3.27%
Adjusted Per Share Value based on latest NOSH - 46,263
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 127.63 110.32 118.35 101.44 112.29 105.70 114.61 7.44%
EPS 4.28 3.86 4.39 4.90 3.74 3.17 3.05 25.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1211 2.0744 2.0842 2.0933 1.664 1.8252 1.8368 10.07%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.63 1.68 1.77 1.50 1.72 2.20 2.36 -
P/RPS 1.16 1.39 1.36 1.35 1.27 1.73 1.70 -22.51%
P/EPS 34.68 39.62 36.72 27.88 38.23 57.59 63.96 -33.53%
EY 2.88 2.52 2.72 3.59 2.62 1.74 1.56 50.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.77 0.65 0.86 1.00 1.06 -24.18%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 23/02/05 25/11/04 25/08/04 19/05/04 24/02/04 -
Price 1.70 1.63 1.76 1.67 1.62 1.89 2.17 -
P/RPS 1.21 1.34 1.35 1.50 1.20 1.48 1.57 -15.95%
P/EPS 36.17 38.44 36.51 31.04 36.00 49.48 58.81 -27.70%
EY 2.76 2.60 2.74 3.22 2.78 2.02 1.70 38.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.77 0.73 0.81 0.86 0.98 -17.84%

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