[BGYEAR] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 3.8%
YoY- 69.94%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 60,162 51,565 57,083 53,729 58,258 58,868 98,261 -27.78%
PBT 3,182 3,672 2,421 2,398 2,199 1,928 1,529 62.64%
Tax -952 -1,183 -518 -787 -647 -540 -117 301.98%
NP 2,230 2,489 1,903 1,611 1,552 1,388 1,412 35.42%
-
NP to SH 2,230 2,489 1,903 1,611 1,552 1,388 1,412 35.42%
-
Tax Rate 29.92% 32.22% 21.40% 32.82% 29.42% 28.01% 7.65% -
Total Cost 57,932 49,076 55,180 52,118 56,706 57,480 96,849 -28.89%
-
Net Worth 105,948 106,407 84,587 92,780 93,372 91,692 84,114 16.55%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 105,948 106,407 84,587 92,780 93,372 91,692 84,114 16.55%
NOSH 46,265 46,263 42,293 42,172 42,059 42,060 42,057 6.53%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.71% 4.83% 3.33% 3.00% 2.66% 2.36% 1.44% -
ROE 2.10% 2.34% 2.25% 1.74% 1.66% 1.51% 1.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 130.04 111.46 134.97 127.40 138.51 139.96 233.64 -32.21%
EPS 4.82 5.38 4.11 3.82 3.69 3.30 3.34 27.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.30 2.00 2.20 2.22 2.18 2.00 9.40%
Adjusted Per Share Value based on latest NOSH - 42,172
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 118.35 101.44 112.29 105.70 114.61 115.81 193.30 -27.78%
EPS 4.39 4.90 3.74 3.17 3.05 2.73 2.78 35.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0842 2.0933 1.664 1.8252 1.8368 1.8038 1.6547 16.54%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.77 1.50 1.72 2.20 2.36 2.65 1.99 -
P/RPS 1.36 1.35 1.27 1.73 1.70 1.89 0.85 36.60%
P/EPS 36.72 27.88 38.23 57.59 63.96 80.30 59.27 -27.22%
EY 2.72 3.59 2.62 1.74 1.56 1.25 1.69 37.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 0.86 1.00 1.06 1.22 1.00 -15.92%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 25/11/04 25/08/04 19/05/04 24/02/04 20/11/03 29/08/03 -
Price 1.76 1.67 1.62 1.89 2.17 2.15 2.22 -
P/RPS 1.35 1.50 1.20 1.48 1.57 1.54 0.95 26.26%
P/EPS 36.51 31.04 36.00 49.48 58.81 65.15 66.12 -32.57%
EY 2.74 3.22 2.78 2.02 1.70 1.53 1.51 48.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.81 0.86 0.98 0.99 1.11 -21.54%

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