[BGYEAR] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 2.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 260,672 215,729 208,906 203,030 196,027 183,524 157,745 39.90%
PBT 8,231 7,332 6,361 6,810 6,650 7,695 6,827 13.31%
Tax -2,874 -2,863 -1,703 -1,847 -1,801 -2,229 -2,021 26.53%
NP 5,357 4,469 4,658 4,963 4,849 5,466 4,806 7.52%
-
NP to SH 5,357 4,469 4,658 4,963 4,849 5,466 4,806 7.52%
-
Tax Rate 34.92% 39.05% 26.77% 27.12% 27.08% 28.97% 29.60% -
Total Cost 255,315 211,260 204,248 198,067 191,178 178,058 152,939 40.85%
-
Net Worth 84,114 69,963 70,054 69,999 69,999 86,137 85,129 -0.79%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 1,749 1,749 1,749 1,749 - 1,750 -
Div Payout % - 39.16% 37.57% 35.26% 36.09% - 36.41% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 84,114 69,963 70,054 69,999 69,999 86,137 85,129 -0.79%
NOSH 42,057 34,981 35,027 34,999 34,999 35,015 35,032 12.99%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.06% 2.07% 2.23% 2.44% 2.47% 2.98% 3.05% -
ROE 6.37% 6.39% 6.65% 7.09% 6.93% 6.35% 5.65% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 619.80 616.69 596.41 580.09 560.08 524.12 450.28 23.81%
EPS 12.74 12.78 13.30 14.18 13.85 15.61 13.72 -4.83%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 5.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 2.46 2.43 -12.20%
Adjusted Per Share Value based on latest NOSH - 34,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 512.80 424.38 410.96 399.40 385.63 361.03 310.32 39.90%
EPS 10.54 8.79 9.16 9.76 9.54 10.75 9.45 7.57%
DPS 0.00 3.44 3.44 3.44 3.44 0.00 3.44 -
NAPS 1.6547 1.3763 1.3781 1.377 1.377 1.6945 1.6747 -0.79%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.99 2.21 2.21 2.05 2.08 2.20 2.00 -
P/RPS 0.32 0.36 0.37 0.35 0.37 0.42 0.44 -19.17%
P/EPS 15.62 17.30 16.62 14.46 15.01 14.09 14.58 4.71%
EY 6.40 5.78 6.02 6.92 6.66 7.10 6.86 -4.53%
DY 0.00 2.26 2.26 2.44 2.40 0.00 2.50 -
P/NAPS 1.00 1.11 1.11 1.03 1.04 0.89 0.82 14.18%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 28/02/03 29/11/02 29/08/02 30/05/02 27/02/02 -
Price 2.22 1.98 2.22 2.29 2.20 2.17 2.20 -
P/RPS 0.36 0.32 0.37 0.39 0.39 0.41 0.49 -18.62%
P/EPS 17.43 15.50 16.69 16.15 15.88 13.90 16.04 5.71%
EY 5.74 6.45 5.99 6.19 6.30 7.19 6.24 -5.43%
DY 0.00 2.53 2.25 2.18 2.27 0.00 2.27 -
P/NAPS 1.11 0.99 1.11 1.15 1.10 0.88 0.91 14.20%

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