[BGYEAR] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 17.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 232,685 224,888 222,539 220,635 227,938 269,116 272,974 -10.10%
PBT 13,813 12,197 11,673 10,690 8,946 8,054 8,195 41.67%
Tax -4,807 -3,614 -3,440 -3,135 -2,492 -2,091 -2,895 40.26%
NP 9,006 8,583 8,233 7,555 6,454 5,963 5,300 42.44%
-
NP to SH 8,855 8,583 8,233 7,555 6,454 5,963 5,300 40.84%
-
Tax Rate 34.80% 29.63% 29.47% 29.33% 27.86% 25.96% 35.33% -
Total Cost 223,679 216,305 214,306 213,080 221,484 263,153 267,674 -11.29%
-
Net Worth 107,824 105,450 105,948 106,407 84,587 84,345 84,119 18.01%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 107,824 105,450 105,948 106,407 84,587 84,345 84,119 18.01%
NOSH 46,276 46,250 46,265 46,263 42,293 42,172 42,059 6.58%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.87% 3.82% 3.70% 3.42% 2.83% 2.22% 1.94% -
ROE 8.21% 8.14% 7.77% 7.10% 7.63% 7.07% 6.30% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 502.81 486.24 481.00 476.90 538.94 638.13 649.02 -15.66%
EPS 19.13 18.56 17.80 16.33 15.26 14.14 12.60 32.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.28 2.29 2.30 2.00 2.00 2.00 10.72%
Adjusted Per Share Value based on latest NOSH - 46,263
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 457.74 442.40 437.78 434.04 448.40 529.41 537.00 -10.10%
EPS 17.42 16.88 16.20 14.86 12.70 11.73 10.43 40.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1211 2.0744 2.0842 2.0933 1.664 1.6593 1.6548 18.01%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.63 1.68 1.77 1.50 1.72 2.20 2.36 -
P/RPS 0.32 0.35 0.37 0.31 0.32 0.34 0.36 -7.55%
P/EPS 8.52 9.05 9.95 9.19 11.27 15.56 18.73 -40.88%
EY 11.74 11.05 10.05 10.89 8.87 6.43 5.34 69.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.77 0.65 0.86 1.10 1.18 -29.42%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 23/02/05 25/11/04 25/08/04 19/05/04 24/02/04 -
Price 1.70 1.63 1.76 1.67 1.62 1.89 2.17 -
P/RPS 0.34 0.34 0.37 0.35 0.30 0.30 0.33 2.01%
P/EPS 8.88 8.78 9.89 10.23 10.62 13.37 17.22 -35.71%
EY 11.26 11.39 10.11 9.78 9.42 7.48 5.81 55.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.77 0.73 0.81 0.95 1.09 -23.47%

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