[BGYEAR] YoY Annualized Quarter 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- -12.25%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 279,818 223,740 227,806 216,548 190,278 131,818 100,237 18.65%
PBT 11,434 13,034 8,700 8,936 8,026 5,740 5,458 13.11%
Tax -3,452 -4,128 -2,632 -3,676 -2,258 -1,581 -1,553 14.23%
NP 7,982 8,906 6,068 5,260 5,768 4,158 3,905 12.64%
-
NP to SH 7,689 8,906 6,068 5,260 5,768 4,158 3,905 11.94%
-
Tax Rate 30.19% 31.67% 30.25% 41.14% 28.13% 27.54% 28.45% -
Total Cost 271,836 214,833 221,738 211,288 184,510 127,660 96,332 18.86%
-
Net Worth 114,230 105,473 92,877 88,561 86,100 81,563 80,136 6.08%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 3,084 - - - - - -
Div Payout % - 34.63% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 114,230 105,473 92,877 88,561 86,100 81,563 80,136 6.08%
NOSH 46,246 46,260 42,217 35,004 35,000 35,005 34,994 4.75%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.85% 3.98% 2.66% 2.43% 3.03% 3.15% 3.90% -
ROE 6.73% 8.44% 6.53% 5.94% 6.70% 5.10% 4.87% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 605.05 483.65 539.61 618.63 543.65 376.56 286.44 13.26%
EPS 16.63 19.25 14.37 15.03 16.48 11.88 11.16 6.87%
DPS 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.28 2.20 2.53 2.46 2.33 2.29 1.26%
Adjusted Per Share Value based on latest NOSH - 34,981
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 550.46 440.14 448.14 426.00 374.32 259.32 197.19 18.65%
EPS 15.13 17.52 11.94 10.35 11.35 8.18 7.68 11.95%
DPS 0.00 6.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2471 2.0749 1.8271 1.7422 1.6938 1.6045 1.5765 6.08%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.20 1.68 2.20 2.21 2.20 2.00 3.12 -
P/RPS 0.20 0.35 0.41 0.36 0.40 0.53 1.09 -24.60%
P/EPS 7.22 8.73 15.31 14.71 13.35 16.84 27.96 -20.19%
EY 13.86 11.46 6.53 6.80 7.49 5.94 3.58 25.29%
DY 0.00 3.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.74 1.00 0.87 0.89 0.86 1.36 -15.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 25/05/05 19/05/04 29/05/03 30/05/02 31/05/01 29/05/00 -
Price 1.25 1.63 1.89 1.98 2.17 1.97 2.80 -
P/RPS 0.21 0.34 0.35 0.32 0.40 0.52 0.98 -22.63%
P/EPS 7.52 8.47 13.15 13.18 13.17 16.58 25.09 -18.18%
EY 13.30 11.81 7.60 7.59 7.59 6.03 3.99 22.20%
DY 0.00 4.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.71 0.86 0.78 0.88 0.85 1.22 -13.52%

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