[BGYEAR] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -22.77%
YoY- -15.29%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 78,945 76,260 62,359 70,406 77,099 64,880 56,078 25.58%
PBT 3,297 4,342 2,434 2,759 3,383 4,037 2,922 8.37%
Tax -914 -1,858 -900 -820 -869 -1,711 -961 -3.28%
NP 2,383 2,484 1,534 1,939 2,514 2,326 1,961 13.86%
-
NP to SH 2,308 2,362 1,432 1,889 2,446 2,175 1,961 11.46%
-
Tax Rate 27.72% 42.79% 36.98% 29.72% 25.69% 42.38% 32.89% -
Total Cost 76,562 73,776 60,825 68,467 74,585 62,554 54,117 25.99%
-
Net Worth 119,331 116,482 114,098 117,136 110,046 107,824 105,450 8.58%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 119,331 116,482 114,098 117,136 110,046 107,824 105,450 8.58%
NOSH 46,252 46,223 46,193 46,299 46,238 46,276 46,250 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.02% 3.26% 2.46% 2.75% 3.26% 3.59% 3.50% -
ROE 1.93% 2.03% 1.26% 1.61% 2.22% 2.02% 1.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 170.68 164.98 135.00 152.07 166.74 140.20 121.25 25.57%
EPS 4.99 5.11 3.10 4.08 5.29 4.70 4.24 11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.52 2.47 2.53 2.38 2.33 2.28 8.58%
Adjusted Per Share Value based on latest NOSH - 46,299
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.30 150.02 122.67 138.50 151.67 127.63 110.32 25.58%
EPS 4.54 4.65 2.82 3.72 4.81 4.28 3.86 11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3475 2.2915 2.2446 2.3043 2.1649 2.1211 2.0744 8.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.25 1.30 1.20 1.54 1.48 1.63 1.68 -
P/RPS 0.73 0.79 0.89 1.01 0.89 1.16 1.39 -34.88%
P/EPS 25.05 25.44 38.71 37.75 27.98 34.68 39.62 -26.31%
EY 3.99 3.93 2.58 2.65 3.57 2.88 2.52 35.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.49 0.61 0.62 0.70 0.74 -25.04%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 30/08/06 31/05/06 23/02/06 24/11/05 25/08/05 25/05/05 -
Price 1.16 1.28 1.25 1.20 1.50 1.70 1.63 -
P/RPS 0.68 0.78 0.93 0.79 0.90 1.21 1.34 -36.35%
P/EPS 23.25 25.05 40.32 29.41 28.36 36.17 38.44 -28.45%
EY 4.30 3.99 2.48 3.40 3.53 2.76 2.60 39.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.51 0.47 0.63 0.73 0.71 -26.19%

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