[BGYEAR] YoY Cumulative 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- 31.63%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 209,864 167,805 170,855 162,411 142,709 98,864 75,178 18.65%
PBT 8,576 9,776 6,525 6,702 6,020 4,305 4,094 13.10%
Tax -2,589 -3,096 -1,974 -2,757 -1,694 -1,186 -1,165 14.22%
NP 5,987 6,680 4,551 3,945 4,326 3,119 2,929 12.64%
-
NP to SH 5,767 6,680 4,551 3,945 4,326 3,119 2,929 11.94%
-
Tax Rate 30.19% 31.67% 30.25% 41.14% 28.14% 27.55% 28.46% -
Total Cost 203,877 161,125 166,304 158,466 138,383 95,745 72,249 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 - 2,313 - - - - - -
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 5.05% 6.33% 4.90% 4.45% 5.02% 3.82% 3.66% -
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 453.79 362.74 404.71 463.97 407.74 282.42 214.83 13.26%
EPS 12.47 14.44 10.78 11.27 12.36 8.91 8.37 6.86%
DPS 0.00 5.00 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 412.85 330.11 336.11 319.50 280.74 194.49 147.89 18.65%
EPS 11.34 13.14 8.95 7.76 8.51 6.14 5.76 11.94%
DPS 0.00 4.55 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 0.26 0.46 0.54 0.48 0.54 0.71 1.45 -24.89%
P/EPS 9.62 11.63 20.41 19.61 17.80 22.45 37.28 -20.20%
EY 10.39 8.60 4.90 5.10 5.62 4.46 2.68 25.32%
DY 0.00 2.98 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 0.28 0.45 0.47 0.43 0.53 0.70 1.30 -22.56%
P/EPS 10.02 11.29 17.53 17.57 17.56 22.11 33.45 -18.19%
EY 9.98 8.86 5.70 5.69 5.70 4.52 2.99 22.23%
DY 0.00 3.07 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