[BGYEAR] YoY Annual (Unaudited) Result on 30-Jun-2002 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
YoY- 11.74%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 232,685 227,938 260,672 195,927 139,679 160,410 7.71%
PBT 13,808 8,946 8,231 6,660 5,980 6,038 17.97%
Tax -4,711 -2,492 -2,874 -1,900 -1,720 -1,529 25.22%
NP 9,097 6,454 5,357 4,760 4,260 4,509 15.06%
-
NP to SH 8,742 6,454 5,357 4,760 4,260 4,509 14.14%
-
Tax Rate 34.12% 27.86% 34.92% 28.53% 28.76% 25.32% -
Total Cost 223,588 221,484 255,315 191,167 135,419 155,901 7.47%
-
Net Worth 110,109 95,100 89,863 86,449 79,809 80,517 6.45%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 1,750 - -
Div Payout % - - - - 41.08% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 110,109 95,100 89,863 86,449 79,809 80,517 6.45%
NOSH 46,264 42,267 41,992 34,999 35,004 35,007 5.73%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.91% 2.83% 2.06% 2.43% 3.05% 2.81% -
ROE 7.94% 6.79% 5.96% 5.51% 5.34% 5.60% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 502.95 539.28 620.76 559.79 399.04 458.21 1.87%
EPS 18.90 13.95 12.68 13.60 12.17 12.88 7.96%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.38 2.25 2.14 2.47 2.28 2.30 0.68%
Adjusted Per Share Value based on latest NOSH - 34,999
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 457.74 448.40 512.80 385.43 274.78 315.56 7.71%
EPS 17.20 12.70 10.54 9.36 8.38 8.87 14.15%
DPS 0.00 0.00 0.00 0.00 3.44 0.00 -
NAPS 2.1661 1.8708 1.7678 1.7007 1.57 1.584 6.45%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.63 1.72 1.99 2.08 1.93 2.32 -
P/RPS 0.32 0.32 0.32 0.37 0.48 0.51 -8.89%
P/EPS 8.63 11.26 15.60 15.29 15.86 18.01 -13.67%
EY 11.59 8.88 6.41 6.54 6.31 5.55 15.85%
DY 0.00 0.00 0.00 0.00 2.59 0.00 -
P/NAPS 0.68 0.76 0.93 0.84 0.85 1.01 -7.60%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 25/08/04 29/08/03 29/08/02 28/08/01 01/09/00 -
Price 1.70 1.62 2.22 2.20 1.97 2.38 -
P/RPS 0.34 0.30 0.36 0.39 0.49 0.52 -8.14%
P/EPS 9.00 10.61 17.40 16.18 16.19 18.48 -13.39%
EY 11.12 9.43 5.75 6.18 6.18 5.41 15.49%
DY 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 0.71 0.72 1.04 0.89 0.86 1.03 -7.16%

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