[BGYEAR] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -10.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
Revenue 66,715 58,163 70,406 60,162 58,258 52,718 37,097 8.74%
PBT 1,928 1,514 2,759 3,182 2,199 1,800 1,893 0.26%
Tax -530 -744 -820 -952 -647 -504 -500 0.83%
NP 1,398 770 1,939 2,230 1,552 1,296 1,393 0.05%
-
NP to SH 1,388 740 1,889 2,230 1,552 1,296 1,393 -0.05%
-
Tax Rate 27.49% 49.14% 29.72% 29.92% 29.42% 28.00% 26.41% -
Total Cost 65,317 57,393 68,467 57,932 56,706 51,422 35,704 9.00%
-
Net Worth 122,144 119,787 117,136 105,948 93,372 89,669 81,199 6.00%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
Net Worth 122,144 119,787 117,136 105,948 93,372 89,669 81,199 6.00%
NOSH 46,266 46,249 46,299 46,265 42,059 35,027 34,999 4.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
NP Margin 2.10% 1.32% 2.75% 3.71% 2.66% 2.46% 3.76% -
ROE 1.14% 0.62% 1.61% 2.10% 1.66% 1.45% 1.72% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
RPS 144.20 125.76 152.07 130.04 138.51 150.51 105.99 4.49%
EPS 3.00 1.60 4.08 4.82 3.69 3.70 3.98 -3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.59 2.53 2.29 2.22 2.56 2.32 1.86%
Adjusted Per Share Value based on latest NOSH - 46,265
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
RPS 131.24 114.42 138.50 118.35 114.61 103.71 72.98 8.74%
EPS 2.73 1.46 3.72 4.39 3.05 2.55 2.74 -0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4028 2.3565 2.3043 2.0842 1.8368 1.764 1.5974 6.00%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 26/12/00 -
Price 1.15 1.29 1.54 1.77 2.36 2.21 2.06 -
P/RPS 0.80 1.03 1.01 1.36 1.70 1.47 1.94 -11.88%
P/EPS 38.33 80.63 37.75 36.72 63.96 59.73 51.76 -4.19%
EY 2.61 1.24 2.65 2.72 1.56 1.67 1.93 4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.61 0.77 1.06 0.86 0.89 -9.57%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
Date 28/02/08 28/02/07 23/02/06 23/02/05 24/02/04 28/02/03 27/02/01 -
Price 1.00 1.20 1.20 1.76 2.17 2.22 2.06 -
P/RPS 0.69 0.95 0.79 1.35 1.57 1.48 1.94 -13.72%
P/EPS 33.33 75.00 29.41 36.51 58.81 60.00 51.76 -6.09%
EY 3.00 1.33 3.40 2.74 1.70 1.67 1.93 6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.47 0.77 0.98 0.87 0.89 -11.44%

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