[BGYEAR] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 3.17%
YoY- 37.2%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 274,744 268,463 258,219 232,685 224,888 222,539 220,635 15.76%
PBT 12,613 13,101 13,524 13,813 12,197 11,673 10,690 11.67%
Tax -4,300 -4,361 -4,493 -4,807 -3,614 -3,440 -3,135 23.47%
NP 8,313 8,740 9,031 9,006 8,583 8,233 7,555 6.58%
-
NP to SH 7,942 8,471 8,812 8,855 8,583 8,233 7,555 3.38%
-
Tax Rate 34.09% 33.29% 33.22% 34.80% 29.63% 29.47% 29.33% -
Total Cost 266,431 259,723 249,188 223,679 216,305 214,306 213,080 16.07%
-
Net Worth 114,098 117,136 110,046 107,824 105,450 105,948 106,407 4.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 114,098 117,136 110,046 107,824 105,450 105,948 106,407 4.76%
NOSH 46,193 46,299 46,238 46,276 46,250 46,265 46,263 -0.10%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.03% 3.26% 3.50% 3.87% 3.82% 3.70% 3.42% -
ROE 6.96% 7.23% 8.01% 8.21% 8.14% 7.77% 7.10% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 594.77 579.85 558.45 502.81 486.24 481.00 476.90 15.87%
EPS 17.19 18.30 19.06 19.13 18.56 17.80 16.33 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.53 2.38 2.33 2.28 2.29 2.30 4.87%
Adjusted Per Share Value based on latest NOSH - 46,276
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 540.48 528.12 507.97 457.74 442.40 437.78 434.04 15.75%
EPS 15.62 16.66 17.34 17.42 16.88 16.20 14.86 3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2446 2.3043 2.1649 2.1211 2.0744 2.0842 2.0933 4.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.20 1.54 1.48 1.63 1.68 1.77 1.50 -
P/RPS 0.20 0.27 0.27 0.32 0.35 0.37 0.31 -25.35%
P/EPS 6.98 8.42 7.77 8.52 9.05 9.95 9.19 -16.76%
EY 14.33 11.88 12.88 11.74 11.05 10.05 10.89 20.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.62 0.70 0.74 0.77 0.65 -17.18%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 23/02/06 24/11/05 25/08/05 25/05/05 23/02/05 25/11/04 -
Price 1.25 1.20 1.50 1.70 1.63 1.76 1.67 -
P/RPS 0.21 0.21 0.27 0.34 0.34 0.37 0.35 -28.88%
P/EPS 7.27 6.56 7.87 8.88 8.78 9.89 10.23 -20.38%
EY 13.75 15.25 12.71 11.26 11.39 10.11 9.78 25.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.63 0.73 0.71 0.77 0.73 -21.28%

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