[BGYEAR] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -4.06%
YoY- -18.24%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 272,974 267,434 260,672 215,729 208,906 203,030 196,027 24.62%
PBT 8,195 7,796 8,231 7,332 6,361 6,810 6,650 14.89%
Tax -2,895 -2,752 -2,874 -2,863 -1,703 -1,847 -1,801 37.10%
NP 5,300 5,044 5,357 4,469 4,658 4,963 4,849 6.09%
-
NP to SH 5,300 5,044 5,357 4,469 4,658 4,963 4,849 6.09%
-
Tax Rate 35.33% 35.30% 34.92% 39.05% 26.77% 27.12% 27.08% -
Total Cost 267,674 262,390 255,315 211,260 204,248 198,067 191,178 25.07%
-
Net Worth 84,119 84,121 84,114 69,963 70,054 69,999 69,999 12.99%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 1,749 1,749 1,749 1,749 -
Div Payout % - - - 39.16% 37.57% 35.26% 36.09% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 84,119 84,121 84,114 69,963 70,054 69,999 69,999 12.99%
NOSH 42,059 42,060 42,057 34,981 35,027 34,999 34,999 12.99%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.94% 1.89% 2.06% 2.07% 2.23% 2.44% 2.47% -
ROE 6.30% 6.00% 6.37% 6.39% 6.65% 7.09% 6.93% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 649.02 635.83 619.80 616.69 596.41 580.09 560.08 10.29%
EPS 12.60 11.99 12.74 12.78 13.30 14.18 13.85 -6.09%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 34,981
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 537.00 526.10 512.80 424.38 410.96 399.40 385.63 24.62%
EPS 10.43 9.92 10.54 8.79 9.16 9.76 9.54 6.10%
DPS 0.00 0.00 0.00 3.44 3.44 3.44 3.44 -
NAPS 1.6548 1.6548 1.6547 1.3763 1.3781 1.377 1.377 12.99%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.36 2.65 1.99 2.21 2.21 2.05 2.08 -
P/RPS 0.36 0.42 0.32 0.36 0.37 0.35 0.37 -1.80%
P/EPS 18.73 22.10 15.62 17.30 16.62 14.46 15.01 15.85%
EY 5.34 4.53 6.40 5.78 6.02 6.92 6.66 -13.65%
DY 0.00 0.00 0.00 2.26 2.26 2.44 2.40 -
P/NAPS 1.18 1.33 1.00 1.11 1.11 1.03 1.04 8.75%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 20/11/03 29/08/03 29/05/03 28/02/03 29/11/02 29/08/02 -
Price 2.17 2.15 2.22 1.98 2.22 2.29 2.20 -
P/RPS 0.33 0.34 0.36 0.32 0.37 0.39 0.39 -10.51%
P/EPS 17.22 17.93 17.43 15.50 16.69 16.15 15.88 5.53%
EY 5.81 5.58 5.74 6.45 5.99 6.19 6.30 -5.24%
DY 0.00 0.00 0.00 2.53 2.25 2.18 2.27 -
P/NAPS 1.09 1.08 1.11 0.99 1.11 1.15 1.10 -0.60%

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