[BGYEAR] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 20.52%
YoY- -44.37%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 279,182 276,773 285,785 286,204 277,652 289,115 282,020 -0.67%
PBT -6,323 2,548 6,564 7,083 6,669 7,529 11,018 -
Tax -1,525 -2,106 -2,565 -2,804 -3,018 -2,995 -4,100 -48.18%
NP -7,848 442 3,999 4,279 3,651 4,534 6,918 -
-
NP to SH -7,974 302 3,673 3,806 3,158 4,016 6,522 -
-
Tax Rate - 82.65% 39.08% 39.59% 45.25% 39.78% 37.21% -
Total Cost 287,030 276,331 281,786 281,925 274,001 284,581 275,102 2.86%
-
Net Worth 110,991 117,985 121,451 122,144 120,910 119,845 119,539 -4.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,316 2,316 2,316 2,316 -
Div Payout % - - - 60.87% 73.36% 57.69% 35.52% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 110,991 117,985 121,451 122,144 120,910 119,845 119,539 -4.81%
NOSH 46,246 46,268 46,179 46,266 46,325 46,451 46,333 -0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -2.81% 0.16% 1.40% 1.50% 1.31% 1.57% 2.45% -
ROE -7.18% 0.26% 3.02% 3.12% 2.61% 3.35% 5.46% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 603.68 598.18 618.86 618.60 599.35 622.40 608.68 -0.54%
EPS -17.24 0.65 7.95 8.23 6.82 8.65 14.08 -
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 2.40 2.55 2.63 2.64 2.61 2.58 2.58 -4.69%
Adjusted Per Share Value based on latest NOSH - 46,266
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 549.21 544.47 562.20 563.02 546.20 568.75 554.79 -0.66%
EPS -15.69 0.59 7.23 7.49 6.21 7.90 12.83 -
DPS 0.00 0.00 0.00 4.56 4.56 4.56 4.56 -
NAPS 2.1834 2.321 2.3892 2.4028 2.3786 2.3576 2.3516 -4.81%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.90 1.07 1.15 1.20 1.21 1.30 -
P/RPS 0.13 0.15 0.17 0.19 0.20 0.19 0.21 -27.30%
P/EPS -4.64 137.89 13.45 13.98 17.60 14.00 9.24 -
EY -21.55 0.73 7.43 7.15 5.68 7.15 10.83 -
DY 0.00 0.00 0.00 4.35 4.17 4.13 3.85 -
P/NAPS 0.33 0.35 0.41 0.44 0.46 0.47 0.50 -24.13%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/11/08 28/05/08 28/02/08 29/11/07 29/08/07 29/05/07 -
Price 0.65 0.65 1.00 1.00 1.12 1.12 1.25 -
P/RPS 0.11 0.11 0.16 0.16 0.19 0.18 0.21 -34.94%
P/EPS -3.77 99.59 12.57 12.16 16.43 12.95 8.88 -
EY -26.53 1.00 7.95 8.23 6.09 7.72 11.26 -
DY 0.00 0.00 0.00 5.00 4.46 4.46 4.00 -
P/NAPS 0.27 0.25 0.38 0.38 0.43 0.43 0.48 -31.78%

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