[BGYEAR] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -5.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 227,938 269,116 272,974 267,434 260,672 215,729 208,906 5.99%
PBT 8,946 8,054 8,195 7,796 8,231 7,332 6,361 25.55%
Tax -2,492 -2,091 -2,895 -2,752 -2,874 -2,863 -1,703 28.92%
NP 6,454 5,963 5,300 5,044 5,357 4,469 4,658 24.30%
-
NP to SH 6,454 5,963 5,300 5,044 5,357 4,469 4,658 24.30%
-
Tax Rate 27.86% 25.96% 35.33% 35.30% 34.92% 39.05% 26.77% -
Total Cost 221,484 263,153 267,674 262,390 255,315 211,260 204,248 5.55%
-
Net Worth 84,587 84,345 84,119 84,121 84,114 69,963 70,054 13.40%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - 1,749 1,749 -
Div Payout % - - - - - 39.16% 37.57% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 84,587 84,345 84,119 84,121 84,114 69,963 70,054 13.40%
NOSH 42,293 42,172 42,059 42,060 42,057 34,981 35,027 13.40%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.83% 2.22% 1.94% 1.89% 2.06% 2.07% 2.23% -
ROE 7.63% 7.07% 6.30% 6.00% 6.37% 6.39% 6.65% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 538.94 638.13 649.02 635.83 619.80 616.69 596.41 -6.53%
EPS 15.26 14.14 12.60 11.99 12.74 12.78 13.30 9.60%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 42,060
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 448.40 529.41 537.00 526.10 512.80 424.38 410.96 5.99%
EPS 12.70 11.73 10.43 9.92 10.54 8.79 9.16 24.36%
DPS 0.00 0.00 0.00 0.00 0.00 3.44 3.44 -
NAPS 1.664 1.6593 1.6548 1.6548 1.6547 1.3763 1.3781 13.40%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.72 2.20 2.36 2.65 1.99 2.21 2.21 -
P/RPS 0.32 0.34 0.36 0.42 0.32 0.36 0.37 -9.23%
P/EPS 11.27 15.56 18.73 22.10 15.62 17.30 16.62 -22.83%
EY 8.87 6.43 5.34 4.53 6.40 5.78 6.02 29.51%
DY 0.00 0.00 0.00 0.00 0.00 2.26 2.26 -
P/NAPS 0.86 1.10 1.18 1.33 1.00 1.11 1.11 -15.65%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 19/05/04 24/02/04 20/11/03 29/08/03 29/05/03 28/02/03 -
Price 1.62 1.89 2.17 2.15 2.22 1.98 2.22 -
P/RPS 0.30 0.30 0.33 0.34 0.36 0.32 0.37 -13.05%
P/EPS 10.62 13.37 17.22 17.93 17.43 15.50 16.69 -26.04%
EY 9.42 7.48 5.81 5.58 5.74 6.45 5.99 35.27%
DY 0.00 0.00 0.00 0.00 0.00 2.53 2.25 -
P/NAPS 0.81 0.95 1.09 1.08 1.11 0.99 1.11 -18.96%

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