[BIG] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 23.82%
YoY- 63.76%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 62,838 57,937 56,872 52,952 49,230 47,372 46,650 21.90%
PBT 3,773 3,907 3,684 3,698 3,503 2,951 2,803 21.84%
Tax 89 263 184 206 -350 -340 -264 -
NP 3,862 4,170 3,868 3,904 3,153 2,611 2,539 32.16%
-
NP to SH 3,862 4,170 3,868 3,904 3,153 2,611 2,539 32.16%
-
Tax Rate -2.36% -6.73% -4.99% -5.57% 9.99% 11.52% 9.42% -
Total Cost 58,976 53,767 53,004 49,048 46,077 44,761 44,111 21.29%
-
Net Worth 53,457 53,280 39,913 39,771 40,723 39,761 39,027 23.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 481 - - - - - - -
Div Payout % 12.47% - - - - - - -
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 53,457 53,280 39,913 39,771 40,723 39,761 39,027 23.26%
NOSH 48,159 48,000 36,956 19,213 19,209 19,208 19,225 84.13%
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 6.15% 7.20% 6.80% 7.37% 6.40% 5.51% 5.44% -
ROE 7.22% 7.83% 9.69% 9.82% 7.74% 6.57% 6.51% -
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 130.48 120.70 153.89 275.60 256.28 246.62 242.65 -33.79%
EPS 8.02 8.69 10.47 20.32 16.41 13.59 13.21 -28.23%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.08 2.07 2.12 2.07 2.03 -33.05%
Adjusted Per Share Value based on latest NOSH - 19,213
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 98.99 91.27 89.59 83.41 77.55 74.62 73.49 21.90%
EPS 6.08 6.57 6.09 6.15 4.97 4.11 4.00 32.09%
DPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8421 0.8393 0.6287 0.6265 0.6415 0.6263 0.6148 23.26%
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 2.30 2.75 3.10 4.66 2.85 1.71 1.15 -
P/RPS 1.76 2.28 2.01 1.69 1.11 0.69 0.47 140.56%
P/EPS 28.68 31.65 29.62 22.93 17.36 12.58 8.71 120.85%
EY 3.49 3.16 3.38 4.36 5.76 7.95 11.48 -54.68%
DY 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.48 2.87 2.25 1.34 0.83 0.57 135.70%
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 29/11/04 30/08/04 31/05/04 27/02/04 21/11/03 25/08/03 30/05/03 -
Price 2.29 2.66 2.74 3.18 4.92 2.92 1.34 -
P/RPS 1.76 2.20 1.78 1.15 1.92 1.18 0.55 116.69%
P/EPS 28.56 30.62 26.18 15.65 29.97 21.48 10.15 98.93%
EY 3.50 3.27 3.82 6.39 3.34 4.66 9.86 -49.77%
DY 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.40 2.54 1.54 2.32 1.41 0.66 113.13%

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