[BGYEAR] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 4.25%
YoY- 43.94%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 268,463 258,219 232,685 224,888 222,539 220,635 227,938 11.49%
PBT 13,101 13,524 13,813 12,197 11,673 10,690 8,946 28.86%
Tax -4,361 -4,493 -4,807 -3,614 -3,440 -3,135 -2,492 45.07%
NP 8,740 9,031 9,006 8,583 8,233 7,555 6,454 22.33%
-
NP to SH 8,471 8,812 8,855 8,583 8,233 7,555 6,454 19.81%
-
Tax Rate 33.29% 33.22% 34.80% 29.63% 29.47% 29.33% 27.86% -
Total Cost 259,723 249,188 223,679 216,305 214,306 213,080 221,484 11.16%
-
Net Worth 117,136 110,046 107,824 105,450 105,948 106,407 84,587 24.16%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 117,136 110,046 107,824 105,450 105,948 106,407 84,587 24.16%
NOSH 46,299 46,238 46,276 46,250 46,265 46,263 42,293 6.20%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.26% 3.50% 3.87% 3.82% 3.70% 3.42% 2.83% -
ROE 7.23% 8.01% 8.21% 8.14% 7.77% 7.10% 7.63% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 579.85 558.45 502.81 486.24 481.00 476.90 538.94 4.98%
EPS 18.30 19.06 19.13 18.56 17.80 16.33 15.26 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.38 2.33 2.28 2.29 2.30 2.00 16.91%
Adjusted Per Share Value based on latest NOSH - 46,250
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 528.12 507.97 457.74 442.40 437.78 434.04 448.40 11.49%
EPS 16.66 17.34 17.42 16.88 16.20 14.86 12.70 19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3043 2.1649 2.1211 2.0744 2.0842 2.0933 1.664 24.16%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.54 1.48 1.63 1.68 1.77 1.50 1.72 -
P/RPS 0.27 0.27 0.32 0.35 0.37 0.31 0.32 -10.68%
P/EPS 8.42 7.77 8.52 9.05 9.95 9.19 11.27 -17.61%
EY 11.88 12.88 11.74 11.05 10.05 10.89 8.87 21.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.70 0.74 0.77 0.65 0.86 -20.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 25/08/05 25/05/05 23/02/05 25/11/04 25/08/04 -
Price 1.20 1.50 1.70 1.63 1.76 1.67 1.62 -
P/RPS 0.21 0.27 0.34 0.34 0.37 0.35 0.30 -21.11%
P/EPS 6.56 7.87 8.88 8.78 9.89 10.23 10.62 -27.40%
EY 15.25 12.71 11.26 11.39 10.11 9.78 9.42 37.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.73 0.71 0.77 0.73 0.81 -30.36%

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