[BGYEAR] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 12.46%
YoY- -1.73%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 76,260 62,359 70,406 77,099 64,880 56,078 60,162 17.17%
PBT 4,342 2,434 2,759 3,383 4,037 2,922 3,182 23.09%
Tax -1,858 -900 -820 -869 -1,711 -961 -952 56.36%
NP 2,484 1,534 1,939 2,514 2,326 1,961 2,230 7.47%
-
NP to SH 2,362 1,432 1,889 2,446 2,175 1,961 2,230 3.91%
-
Tax Rate 42.79% 36.98% 29.72% 25.69% 42.38% 32.89% 29.92% -
Total Cost 73,776 60,825 68,467 74,585 62,554 54,117 57,932 17.54%
-
Net Worth 116,482 114,098 117,136 110,046 107,824 105,450 105,948 6.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 116,482 114,098 117,136 110,046 107,824 105,450 105,948 6.54%
NOSH 46,223 46,193 46,299 46,238 46,276 46,250 46,265 -0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.26% 2.46% 2.75% 3.26% 3.59% 3.50% 3.71% -
ROE 2.03% 1.26% 1.61% 2.22% 2.02% 1.86% 2.10% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 164.98 135.00 152.07 166.74 140.20 121.25 130.04 17.24%
EPS 5.11 3.10 4.08 5.29 4.70 4.24 4.82 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.47 2.53 2.38 2.33 2.28 2.29 6.60%
Adjusted Per Share Value based on latest NOSH - 46,238
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 150.02 122.67 138.50 151.67 127.63 110.32 118.35 17.17%
EPS 4.65 2.82 3.72 4.81 4.28 3.86 4.39 3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2915 2.2446 2.3043 2.1649 2.1211 2.0744 2.0842 6.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.30 1.20 1.54 1.48 1.63 1.68 1.77 -
P/RPS 0.79 0.89 1.01 0.89 1.16 1.39 1.36 -30.45%
P/EPS 25.44 38.71 37.75 27.98 34.68 39.62 36.72 -21.75%
EY 3.93 2.58 2.65 3.57 2.88 2.52 2.72 27.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.61 0.62 0.70 0.74 0.77 -23.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 23/02/06 24/11/05 25/08/05 25/05/05 23/02/05 -
Price 1.28 1.25 1.20 1.50 1.70 1.63 1.76 -
P/RPS 0.78 0.93 0.79 0.90 1.21 1.34 1.35 -30.69%
P/EPS 25.05 40.32 29.41 28.36 36.17 38.44 36.51 -22.26%
EY 3.99 2.48 3.40 3.53 2.76 2.60 2.74 28.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.47 0.63 0.73 0.71 0.77 -24.07%

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