[BGYEAR] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 12.51%
YoY- 33.43%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 222,539 220,635 227,938 269,116 272,974 267,434 260,672 -9.96%
PBT 11,673 10,690 8,946 8,054 8,195 7,796 8,231 26.09%
Tax -3,440 -3,135 -2,492 -2,091 -2,895 -2,752 -2,874 12.67%
NP 8,233 7,555 6,454 5,963 5,300 5,044 5,357 33.00%
-
NP to SH 8,233 7,555 6,454 5,963 5,300 5,044 5,357 33.00%
-
Tax Rate 29.47% 29.33% 27.86% 25.96% 35.33% 35.30% 34.92% -
Total Cost 214,306 213,080 221,484 263,153 267,674 262,390 255,315 -10.97%
-
Net Worth 105,948 106,407 84,587 84,345 84,119 84,121 84,114 16.55%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 105,948 106,407 84,587 84,345 84,119 84,121 84,114 16.55%
NOSH 46,265 46,263 42,293 42,172 42,059 42,060 42,057 6.53%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.70% 3.42% 2.83% 2.22% 1.94% 1.89% 2.06% -
ROE 7.77% 7.10% 7.63% 7.07% 6.30% 6.00% 6.37% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 481.00 476.90 538.94 638.13 649.02 635.83 619.80 -15.48%
EPS 17.80 16.33 15.26 14.14 12.60 11.99 12.74 24.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.30 2.00 2.00 2.00 2.00 2.00 9.40%
Adjusted Per Share Value based on latest NOSH - 42,172
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 437.78 434.04 448.40 529.41 537.00 526.10 512.80 -9.96%
EPS 16.20 14.86 12.70 11.73 10.43 9.92 10.54 33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0842 2.0933 1.664 1.6593 1.6548 1.6548 1.6547 16.54%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.77 1.50 1.72 2.20 2.36 2.65 1.99 -
P/RPS 0.37 0.31 0.32 0.34 0.36 0.42 0.32 10.11%
P/EPS 9.95 9.19 11.27 15.56 18.73 22.10 15.62 -25.86%
EY 10.05 10.89 8.87 6.43 5.34 4.53 6.40 34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 0.86 1.10 1.18 1.33 1.00 -15.92%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 25/11/04 25/08/04 19/05/04 24/02/04 20/11/03 29/08/03 -
Price 1.76 1.67 1.62 1.89 2.17 2.15 2.22 -
P/RPS 0.37 0.35 0.30 0.30 0.33 0.34 0.36 1.83%
P/EPS 9.89 10.23 10.62 13.37 17.22 17.93 17.43 -31.34%
EY 10.11 9.78 9.42 7.48 5.81 5.58 5.74 45.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.81 0.95 1.09 1.08 1.11 -21.54%

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