[BGYEAR] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 3.8%
YoY- 69.94%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 68,652 62,359 56,078 53,729 57,587 50,764 24,985 18.33%
PBT 1,865 2,434 2,922 2,398 2,539 1,568 700 17.73%
Tax -584 -900 -961 -787 -1,591 -430 -223 17.39%
NP 1,281 1,534 1,961 1,611 948 1,138 477 17.88%
-
NP to SH 1,112 1,432 1,961 1,611 948 1,138 477 15.14%
-
Tax Rate 31.31% 36.98% 32.89% 32.82% 62.66% 27.42% 31.86% -
Total Cost 67,371 60,825 54,117 52,118 56,639 49,626 24,508 18.34%
-
Net Worth 119,539 114,098 105,450 92,780 88,503 86,137 81,721 6.54%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,316 - - - - - - -
Div Payout % 208.33% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 119,539 114,098 105,450 92,780 88,503 86,137 81,721 6.54%
NOSH 46,333 46,193 46,250 42,172 34,981 35,015 35,073 4.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.87% 2.46% 3.50% 3.00% 1.65% 2.24% 1.91% -
ROE 0.93% 1.26% 1.86% 1.74% 1.07% 1.32% 0.58% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 148.17 135.00 121.25 127.40 164.62 144.98 71.24 12.97%
EPS 2.40 3.10 4.24 3.82 2.71 3.25 1.36 9.92%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.47 2.28 2.20 2.53 2.46 2.33 1.71%
Adjusted Per Share Value based on latest NOSH - 42,172
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 135.05 122.67 110.32 105.70 113.29 99.86 49.15 18.33%
EPS 2.19 2.82 3.86 3.17 1.86 2.24 0.94 15.13%
DPS 4.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3516 2.2446 2.0744 1.8252 1.741 1.6945 1.6076 6.54%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.30 1.20 1.68 2.20 2.21 2.20 2.00 -
P/RPS 0.88 0.89 1.39 1.73 1.34 1.52 2.81 -17.58%
P/EPS 54.17 38.71 39.62 57.59 81.55 67.69 147.06 -15.32%
EY 1.85 2.58 2.52 1.74 1.23 1.48 0.68 18.14%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.74 1.00 0.87 0.89 0.86 -8.63%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 31/05/06 25/05/05 19/05/04 29/05/03 30/05/02 31/05/01 -
Price 1.25 1.25 1.63 1.89 1.98 2.17 1.97 -
P/RPS 0.84 0.93 1.34 1.48 1.20 1.50 2.77 -18.02%
P/EPS 52.08 40.32 38.44 49.48 73.06 66.77 144.85 -15.66%
EY 1.92 2.48 2.60 2.02 1.37 1.50 0.69 18.58%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.71 0.86 0.78 0.88 0.85 -9.08%

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