[BGYEAR] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 5.08%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 220,635 227,938 269,116 272,974 267,434 260,672 215,729 1.50%
PBT 10,690 8,946 8,054 8,195 7,796 8,231 7,332 28.49%
Tax -3,135 -2,492 -2,091 -2,895 -2,752 -2,874 -2,863 6.21%
NP 7,555 6,454 5,963 5,300 5,044 5,357 4,469 41.77%
-
NP to SH 7,555 6,454 5,963 5,300 5,044 5,357 4,469 41.77%
-
Tax Rate 29.33% 27.86% 25.96% 35.33% 35.30% 34.92% 39.05% -
Total Cost 213,080 221,484 263,153 267,674 262,390 255,315 211,260 0.57%
-
Net Worth 106,407 84,587 84,345 84,119 84,121 84,114 69,963 32.15%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - 1,749 -
Div Payout % - - - - - - 39.16% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 106,407 84,587 84,345 84,119 84,121 84,114 69,963 32.15%
NOSH 46,263 42,293 42,172 42,059 42,060 42,057 34,981 20.42%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.42% 2.83% 2.22% 1.94% 1.89% 2.06% 2.07% -
ROE 7.10% 7.63% 7.07% 6.30% 6.00% 6.37% 6.39% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 476.90 538.94 638.13 649.02 635.83 619.80 616.69 -15.70%
EPS 16.33 15.26 14.14 12.60 11.99 12.74 12.78 17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.30 2.00 2.00 2.00 2.00 2.00 2.00 9.73%
Adjusted Per Share Value based on latest NOSH - 42,059
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 434.04 448.40 529.41 537.00 526.10 512.80 424.38 1.50%
EPS 14.86 12.70 11.73 10.43 9.92 10.54 8.79 41.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.44 -
NAPS 2.0933 1.664 1.6593 1.6548 1.6548 1.6547 1.3763 32.15%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.50 1.72 2.20 2.36 2.65 1.99 2.21 -
P/RPS 0.31 0.32 0.34 0.36 0.42 0.32 0.36 -9.46%
P/EPS 9.19 11.27 15.56 18.73 22.10 15.62 17.30 -34.33%
EY 10.89 8.87 6.43 5.34 4.53 6.40 5.78 52.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.26 -
P/NAPS 0.65 0.86 1.10 1.18 1.33 1.00 1.11 -29.93%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 19/05/04 24/02/04 20/11/03 29/08/03 29/05/03 -
Price 1.67 1.62 1.89 2.17 2.15 2.22 1.98 -
P/RPS 0.35 0.30 0.30 0.33 0.34 0.36 0.32 6.13%
P/EPS 10.23 10.62 13.37 17.22 17.93 17.43 15.50 -24.13%
EY 9.78 9.42 7.48 5.81 5.58 5.74 6.45 31.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.53 -
P/NAPS 0.73 0.81 0.95 1.09 1.08 1.11 0.99 -18.33%

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