[BGYEAR] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 48.95%
YoY- 225.35%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 76,260 64,880 57,083 98,261 53,218 40,815 85,232 -1.83%
PBT 4,342 4,037 2,421 1,529 640 1,675 1,944 14.32%
Tax -1,858 -1,711 -518 -117 -206 -534 -364 31.20%
NP 2,484 2,326 1,903 1,412 434 1,141 1,580 7.82%
-
NP to SH 2,362 2,175 1,903 1,412 434 1,141 1,580 6.92%
-
Tax Rate 42.79% 42.38% 21.40% 7.65% 32.19% 31.88% 18.72% -
Total Cost 73,776 62,554 55,180 96,849 52,784 39,674 83,652 -2.07%
-
Net Worth 116,482 107,824 84,587 84,114 86,449 79,799 80,576 6.33%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - 1,750 1,751 -
Div Payout % - - - - - 153.37% 110.86% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 116,482 107,824 84,587 84,114 86,449 79,799 80,576 6.33%
NOSH 46,223 46,276 42,293 42,057 34,999 35,000 35,033 4.72%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.26% 3.59% 3.33% 1.44% 0.82% 2.80% 1.85% -
ROE 2.03% 2.02% 2.25% 1.68% 0.50% 1.43% 1.96% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 164.98 140.20 134.97 233.64 152.05 116.61 243.29 -6.26%
EPS 5.11 4.70 4.11 3.34 1.24 3.26 4.51 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 2.52 2.33 2.00 2.00 2.47 2.28 2.30 1.53%
Adjusted Per Share Value based on latest NOSH - 42,057
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 150.02 127.63 112.29 193.30 104.69 80.29 167.67 -1.83%
EPS 4.65 4.28 3.74 2.78 0.85 2.24 3.11 6.93%
DPS 0.00 0.00 0.00 0.00 0.00 3.44 3.45 -
NAPS 2.2915 2.1211 1.664 1.6547 1.7007 1.5698 1.5851 6.33%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.30 1.63 1.72 1.99 2.08 1.93 2.32 -
P/RPS 0.79 1.16 1.27 0.85 1.37 1.66 0.95 -3.02%
P/EPS 25.44 34.68 38.23 59.27 167.74 59.20 51.44 -11.06%
EY 3.93 2.88 2.62 1.69 0.60 1.69 1.94 12.47%
DY 0.00 0.00 0.00 0.00 0.00 2.59 2.16 -
P/NAPS 0.52 0.70 0.86 1.00 0.84 0.85 1.01 -10.46%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 25/08/05 25/08/04 29/08/03 29/08/02 28/08/01 01/09/00 -
Price 1.28 1.70 1.62 2.22 2.20 1.97 2.38 -
P/RPS 0.78 1.21 1.20 0.95 1.45 1.69 0.98 -3.73%
P/EPS 25.05 36.17 36.00 66.12 177.42 60.43 52.77 -11.67%
EY 3.99 2.76 2.78 1.51 0.56 1.65 1.89 13.25%
DY 0.00 0.00 0.00 0.00 0.00 2.54 2.10 -
P/NAPS 0.51 0.73 0.81 1.11 0.89 0.86 1.03 -11.05%

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