[BGYEAR] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -14.38%
YoY- -19.23%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 277,652 289,115 282,020 275,727 287,970 286,124 274,744 0.70%
PBT 6,669 7,529 11,018 11,587 12,832 12,918 12,613 -34.58%
Tax -3,018 -2,995 -4,100 -4,416 -4,492 -4,447 -4,300 -21.00%
NP 3,651 4,534 6,918 7,171 8,340 8,471 8,313 -42.19%
-
NP to SH 3,158 4,016 6,522 6,842 7,991 8,129 7,942 -45.89%
-
Tax Rate 45.25% 39.78% 37.21% 38.11% 35.01% 34.42% 34.09% -
Total Cost 274,001 284,581 275,102 268,556 279,630 277,653 266,431 1.88%
-
Net Worth 120,910 119,845 119,539 119,787 119,331 116,482 114,098 3.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,316 2,316 2,316 - - - - -
Div Payout % 73.36% 57.69% 35.52% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 120,910 119,845 119,539 119,787 119,331 116,482 114,098 3.93%
NOSH 46,325 46,451 46,333 46,249 46,252 46,223 46,193 0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.31% 1.57% 2.45% 2.60% 2.90% 2.96% 3.03% -
ROE 2.61% 3.35% 5.46% 5.71% 6.70% 6.98% 6.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 599.35 622.40 608.68 596.17 622.60 619.01 594.77 0.51%
EPS 6.82 8.65 14.08 14.79 17.28 17.59 17.19 -45.97%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.58 2.58 2.59 2.58 2.52 2.47 3.74%
Adjusted Per Share Value based on latest NOSH - 46,249
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 546.20 568.75 554.79 542.41 566.50 562.87 540.48 0.70%
EPS 6.21 7.90 12.83 13.46 15.72 15.99 15.62 -45.90%
DPS 4.56 4.56 4.56 0.00 0.00 0.00 0.00 -
NAPS 2.3786 2.3576 2.3516 2.3565 2.3475 2.2915 2.2446 3.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.20 1.21 1.30 1.29 1.25 1.30 1.20 -
P/RPS 0.20 0.19 0.21 0.22 0.20 0.21 0.20 0.00%
P/EPS 17.60 14.00 9.24 8.72 7.24 7.39 6.98 85.15%
EY 5.68 7.15 10.83 11.47 13.82 13.53 14.33 -46.01%
DY 4.17 4.13 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.50 0.50 0.48 0.52 0.49 -4.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 29/05/07 28/02/07 27/11/06 30/08/06 31/05/06 -
Price 1.12 1.12 1.25 1.20 1.16 1.28 1.25 -
P/RPS 0.19 0.18 0.21 0.20 0.19 0.21 0.21 -6.44%
P/EPS 16.43 12.95 8.88 8.11 6.71 7.28 7.27 72.12%
EY 6.09 7.72 11.26 12.33 14.89 13.74 13.75 -41.86%
DY 4.46 4.46 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.48 0.46 0.45 0.51 0.51 -10.74%

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