[BGYEAR] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 11.82%
YoY- 19.75%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 51,565 57,083 53,729 58,258 58,868 98,261 57,587 -7.08%
PBT 3,672 2,421 2,398 2,199 1,928 1,529 2,539 27.80%
Tax -1,183 -518 -787 -647 -540 -117 -1,591 -17.88%
NP 2,489 1,903 1,611 1,552 1,388 1,412 948 89.98%
-
NP to SH 2,489 1,903 1,611 1,552 1,388 1,412 948 89.98%
-
Tax Rate 32.22% 21.40% 32.82% 29.42% 28.01% 7.65% 62.66% -
Total Cost 49,076 55,180 52,118 56,706 57,480 96,849 56,639 -9.08%
-
Net Worth 106,407 84,587 92,780 93,372 91,692 84,114 88,503 13.03%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 106,407 84,587 92,780 93,372 91,692 84,114 88,503 13.03%
NOSH 46,263 42,293 42,172 42,059 42,060 42,057 34,981 20.42%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.83% 3.33% 3.00% 2.66% 2.36% 1.44% 1.65% -
ROE 2.34% 2.25% 1.74% 1.66% 1.51% 1.68% 1.07% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 111.46 134.97 127.40 138.51 139.96 233.64 164.62 -22.83%
EPS 5.38 4.11 3.82 3.69 3.30 3.34 2.71 57.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.00 2.20 2.22 2.18 2.00 2.53 -6.14%
Adjusted Per Share Value based on latest NOSH - 42,059
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 101.44 112.29 105.70 114.61 115.81 193.30 113.29 -7.08%
EPS 4.90 3.74 3.17 3.05 2.73 2.78 1.86 90.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0933 1.664 1.8252 1.8368 1.8038 1.6547 1.741 13.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.50 1.72 2.20 2.36 2.65 1.99 2.21 -
P/RPS 1.35 1.27 1.73 1.70 1.89 0.85 1.34 0.49%
P/EPS 27.88 38.23 57.59 63.96 80.30 59.27 81.55 -51.01%
EY 3.59 2.62 1.74 1.56 1.25 1.69 1.23 103.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.86 1.00 1.06 1.22 1.00 0.87 -17.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 19/05/04 24/02/04 20/11/03 29/08/03 29/05/03 -
Price 1.67 1.62 1.89 2.17 2.15 2.22 1.98 -
P/RPS 1.50 1.20 1.48 1.57 1.54 0.95 1.20 15.99%
P/EPS 31.04 36.00 49.48 58.81 65.15 66.12 73.06 -43.39%
EY 3.22 2.78 2.02 1.70 1.53 1.51 1.37 76.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.86 0.98 0.99 1.11 0.78 -4.30%

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