[BGYEAR] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 13.73%
YoY- 16.32%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 208,906 203,030 196,027 183,524 157,745 148,000 139,679 30.68%
PBT 6,361 6,810 6,650 7,695 6,827 6,471 5,980 4.19%
Tax -1,703 -1,847 -1,801 -2,229 -2,021 -1,873 -1,720 -0.65%
NP 4,658 4,963 4,849 5,466 4,806 4,598 4,260 6.11%
-
NP to SH 4,658 4,963 4,849 5,466 4,806 4,598 4,260 6.11%
-
Tax Rate 26.77% 27.12% 27.08% 28.97% 29.60% 28.94% 28.76% -
Total Cost 204,248 198,067 191,178 178,058 152,939 143,402 135,419 31.41%
-
Net Worth 70,054 69,999 69,999 86,137 85,129 83,378 79,799 -8.29%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,749 1,749 1,749 - 1,750 1,750 1,750 -0.03%
Div Payout % 37.57% 35.26% 36.09% - 36.41% 38.06% 41.08% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 70,054 69,999 69,999 86,137 85,129 83,378 79,799 -8.29%
NOSH 35,027 34,999 34,999 35,015 35,032 35,033 35,000 0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.23% 2.44% 2.47% 2.98% 3.05% 3.11% 3.05% -
ROE 6.65% 7.09% 6.93% 6.35% 5.65% 5.51% 5.34% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 596.41 580.09 560.08 524.12 450.28 422.46 399.08 30.61%
EPS 13.30 14.18 13.85 15.61 13.72 13.12 12.17 6.08%
DPS 5.00 5.00 5.00 0.00 5.00 5.00 5.00 0.00%
NAPS 2.00 2.00 2.00 2.46 2.43 2.38 2.28 -8.34%
Adjusted Per Share Value based on latest NOSH - 35,015
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 410.96 399.40 385.63 361.03 310.32 291.15 274.78 30.68%
EPS 9.16 9.76 9.54 10.75 9.45 9.05 8.38 6.09%
DPS 3.44 3.44 3.44 0.00 3.44 3.44 3.44 0.00%
NAPS 1.3781 1.377 1.377 1.6945 1.6747 1.6402 1.5698 -8.29%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.21 2.05 2.08 2.20 2.00 1.85 1.93 -
P/RPS 0.37 0.35 0.37 0.42 0.44 0.44 0.48 -15.89%
P/EPS 16.62 14.46 15.01 14.09 14.58 14.10 15.86 3.16%
EY 6.02 6.92 6.66 7.10 6.86 7.09 6.31 -3.07%
DY 2.26 2.44 2.40 0.00 2.50 2.70 2.59 -8.66%
P/NAPS 1.11 1.03 1.04 0.89 0.82 0.78 0.85 19.41%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 29/08/02 30/05/02 27/02/02 26/11/01 28/08/01 -
Price 2.22 2.29 2.20 2.17 2.20 1.89 1.97 -
P/RPS 0.37 0.39 0.39 0.41 0.49 0.45 0.49 -17.03%
P/EPS 16.69 16.15 15.88 13.90 16.04 14.40 16.19 2.04%
EY 5.99 6.19 6.30 7.19 6.24 6.94 6.18 -2.05%
DY 2.25 2.18 2.27 0.00 2.27 2.65 2.54 -7.74%
P/NAPS 1.11 1.15 1.10 0.88 0.91 0.79 0.86 18.48%

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