[BGYEAR] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -1.7%
YoY- -9.32%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 289,115 282,020 275,727 287,970 286,124 274,744 268,463 5.07%
PBT 7,529 11,018 11,587 12,832 12,918 12,613 13,101 -30.94%
Tax -2,995 -4,100 -4,416 -4,492 -4,447 -4,300 -4,361 -22.21%
NP 4,534 6,918 7,171 8,340 8,471 8,313 8,740 -35.51%
-
NP to SH 4,016 6,522 6,842 7,991 8,129 7,942 8,471 -39.28%
-
Tax Rate 39.78% 37.21% 38.11% 35.01% 34.42% 34.09% 33.29% -
Total Cost 284,581 275,102 268,556 279,630 277,653 266,431 259,723 6.30%
-
Net Worth 119,845 119,539 119,787 119,331 116,482 114,098 117,136 1.54%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,316 2,316 - - - - - -
Div Payout % 57.69% 35.52% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 119,845 119,539 119,787 119,331 116,482 114,098 117,136 1.54%
NOSH 46,451 46,333 46,249 46,252 46,223 46,193 46,299 0.21%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.57% 2.45% 2.60% 2.90% 2.96% 3.03% 3.26% -
ROE 3.35% 5.46% 5.71% 6.70% 6.98% 6.96% 7.23% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 622.40 608.68 596.17 622.60 619.01 594.77 579.85 4.84%
EPS 8.65 14.08 14.79 17.28 17.59 17.19 18.30 -39.40%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.58 2.59 2.58 2.52 2.47 2.53 1.31%
Adjusted Per Share Value based on latest NOSH - 46,252
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 568.75 554.79 542.41 566.50 562.87 540.48 528.12 5.07%
EPS 7.90 12.83 13.46 15.72 15.99 15.62 16.66 -39.27%
DPS 4.56 4.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3576 2.3516 2.3565 2.3475 2.2915 2.2446 2.3043 1.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.21 1.30 1.29 1.25 1.30 1.20 1.54 -
P/RPS 0.19 0.21 0.22 0.20 0.21 0.20 0.27 -20.93%
P/EPS 14.00 9.24 8.72 7.24 7.39 6.98 8.42 40.48%
EY 7.15 10.83 11.47 13.82 13.53 14.33 11.88 -28.78%
DY 4.13 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.50 0.48 0.52 0.49 0.61 -15.99%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 27/11/06 30/08/06 31/05/06 23/02/06 -
Price 1.12 1.25 1.20 1.16 1.28 1.25 1.20 -
P/RPS 0.18 0.21 0.20 0.19 0.21 0.21 0.21 -9.79%
P/EPS 12.95 8.88 8.11 6.71 7.28 7.27 6.56 57.56%
EY 7.72 11.26 12.33 14.89 13.74 13.75 15.25 -36.56%
DY 4.46 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.46 0.45 0.51 0.51 0.47 -5.77%

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