[BGYEAR] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 7.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 196,027 183,524 157,745 148,000 139,679 184,096 185,608 3.71%
PBT 6,650 7,695 6,827 6,471 5,980 6,249 6,871 -2.16%
Tax -1,801 -2,229 -2,021 -1,873 -1,720 -1,550 -1,697 4.05%
NP 4,849 5,466 4,806 4,598 4,260 4,699 5,174 -4.24%
-
NP to SH 4,849 5,466 4,806 4,598 4,260 4,699 5,174 -4.24%
-
Tax Rate 27.08% 28.97% 29.60% 28.94% 28.76% 24.80% 24.70% -
Total Cost 191,178 178,058 152,939 143,402 135,419 179,397 180,434 3.94%
-
Net Worth 69,999 86,137 85,129 83,378 79,799 81,721 81,199 -9.44%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,749 - 1,750 1,750 1,750 1,751 1,751 -0.07%
Div Payout % 36.09% - 36.41% 38.06% 41.08% 37.28% 33.86% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 69,999 86,137 85,129 83,378 79,799 81,721 81,199 -9.44%
NOSH 34,999 35,015 35,032 35,033 35,000 35,073 34,999 0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.47% 2.98% 3.05% 3.11% 3.05% 2.55% 2.79% -
ROE 6.93% 6.35% 5.65% 5.51% 5.34% 5.75% 6.37% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 560.08 524.12 450.28 422.46 399.08 524.89 530.31 3.71%
EPS 13.85 15.61 13.72 13.12 12.17 13.40 14.78 -4.25%
DPS 5.00 0.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.00 2.46 2.43 2.38 2.28 2.33 2.32 -9.44%
Adjusted Per Share Value based on latest NOSH - 35,033
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 385.63 361.03 310.32 291.15 274.78 362.16 365.13 3.71%
EPS 9.54 10.75 9.45 9.05 8.38 9.24 10.18 -4.24%
DPS 3.44 0.00 3.44 3.44 3.44 3.45 3.45 -0.19%
NAPS 1.377 1.6945 1.6747 1.6402 1.5698 1.6076 1.5974 -9.44%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.08 2.20 2.00 1.85 1.93 2.00 2.06 -
P/RPS 0.37 0.42 0.44 0.44 0.48 0.38 0.39 -3.45%
P/EPS 15.01 14.09 14.58 14.10 15.86 14.93 13.94 5.06%
EY 6.66 7.10 6.86 7.09 6.31 6.70 7.18 -4.90%
DY 2.40 0.00 2.50 2.70 2.59 2.50 2.43 -0.82%
P/NAPS 1.04 0.89 0.82 0.78 0.85 0.86 0.89 10.97%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 27/02/02 26/11/01 28/08/01 31/05/01 27/02/01 -
Price 2.20 2.17 2.20 1.89 1.97 1.97 2.06 -
P/RPS 0.39 0.41 0.49 0.45 0.49 0.38 0.39 0.00%
P/EPS 15.88 13.90 16.04 14.40 16.19 14.70 13.94 9.10%
EY 6.30 7.19 6.24 6.94 6.18 6.80 7.18 -8.36%
DY 2.27 0.00 2.27 2.65 2.54 2.54 2.43 -4.45%
P/NAPS 1.10 0.88 0.91 0.79 0.86 0.85 0.89 15.21%

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