[BGYEAR] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 8.23%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 224,888 222,539 220,635 227,938 269,116 272,974 267,434 -10.89%
PBT 12,197 11,673 10,690 8,946 8,054 8,195 7,796 34.73%
Tax -3,614 -3,440 -3,135 -2,492 -2,091 -2,895 -2,752 19.90%
NP 8,583 8,233 7,555 6,454 5,963 5,300 5,044 42.48%
-
NP to SH 8,583 8,233 7,555 6,454 5,963 5,300 5,044 42.48%
-
Tax Rate 29.63% 29.47% 29.33% 27.86% 25.96% 35.33% 35.30% -
Total Cost 216,305 214,306 213,080 221,484 263,153 267,674 262,390 -12.07%
-
Net Worth 105,450 105,948 106,407 84,587 84,345 84,119 84,121 16.24%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 105,450 105,948 106,407 84,587 84,345 84,119 84,121 16.24%
NOSH 46,250 46,265 46,263 42,293 42,172 42,059 42,060 6.52%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.82% 3.70% 3.42% 2.83% 2.22% 1.94% 1.89% -
ROE 8.14% 7.77% 7.10% 7.63% 7.07% 6.30% 6.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 486.24 481.00 476.90 538.94 638.13 649.02 635.83 -16.36%
EPS 18.56 17.80 16.33 15.26 14.14 12.60 11.99 33.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.29 2.30 2.00 2.00 2.00 2.00 9.11%
Adjusted Per Share Value based on latest NOSH - 42,293
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 442.40 437.78 434.04 448.40 529.41 537.00 526.10 -10.90%
EPS 16.88 16.20 14.86 12.70 11.73 10.43 9.92 42.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0744 2.0842 2.0933 1.664 1.6593 1.6548 1.6548 16.24%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.68 1.77 1.50 1.72 2.20 2.36 2.65 -
P/RPS 0.35 0.37 0.31 0.32 0.34 0.36 0.42 -11.43%
P/EPS 9.05 9.95 9.19 11.27 15.56 18.73 22.10 -44.82%
EY 11.05 10.05 10.89 8.87 6.43 5.34 4.53 81.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.65 0.86 1.10 1.18 1.33 -32.32%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 25/11/04 25/08/04 19/05/04 24/02/04 20/11/03 -
Price 1.63 1.76 1.67 1.62 1.89 2.17 2.15 -
P/RPS 0.34 0.37 0.35 0.30 0.30 0.33 0.34 0.00%
P/EPS 8.78 9.89 10.23 10.62 13.37 17.22 17.93 -37.84%
EY 11.39 10.11 9.78 9.42 7.48 5.81 5.58 60.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.73 0.81 0.95 1.09 1.08 -24.37%

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