[BGYEAR] YoY TTM 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- 19.87%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 286,124 232,685 227,938 260,672 196,027 139,679 160,410 10.12%
PBT 12,918 13,813 8,946 8,231 6,650 5,980 6,038 13.50%
Tax -4,447 -4,807 -2,492 -2,874 -1,801 -1,720 -1,529 19.46%
NP 8,471 9,006 6,454 5,357 4,849 4,260 4,509 11.07%
-
NP to SH 8,129 8,855 6,454 5,357 4,849 4,260 4,509 10.31%
-
Tax Rate 34.42% 34.80% 27.86% 34.92% 27.08% 28.76% 25.32% -
Total Cost 277,653 223,679 221,484 255,315 191,178 135,419 155,901 10.09%
-
Net Worth 116,482 107,824 84,587 84,114 69,999 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 - - - - 1,749 1,750 1,751 -
Div Payout % - - - - 36.09% 41.08% 38.85% -
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 69,999 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 2.96% 3.87% 2.83% 2.06% 2.47% 3.05% 2.81% -
ROE 6.98% 8.21% 7.63% 6.37% 6.93% 5.34% 5.60% -
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 619.01 502.81 538.94 619.80 560.08 399.08 457.88 5.15%
EPS 17.59 19.13 15.26 12.74 13.85 12.17 12.87 5.34%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.52 2.33 2.00 2.00 2.00 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 562.87 457.74 448.40 512.80 385.63 274.78 315.56 10.12%
EPS 15.99 17.42 12.70 10.54 9.54 8.38 8.87 10.31%
DPS 0.00 0.00 0.00 0.00 3.44 3.44 3.45 -
NAPS 2.2915 2.1211 1.664 1.6547 1.377 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 0.21 0.32 0.32 0.32 0.37 0.48 0.51 -13.74%
P/EPS 7.39 8.52 11.27 15.62 15.01 15.86 18.03 -13.80%
EY 13.53 11.74 8.87 6.40 6.66 6.31 5.55 16.00%
DY 0.00 0.00 0.00 0.00 2.40 2.59 2.16 -
P/NAPS 0.52 0.70 0.86 1.00 1.04 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 0.21 0.34 0.30 0.36 0.39 0.49 0.52 -14.01%
P/EPS 7.28 8.88 10.62 17.43 15.88 16.19 18.49 -14.38%
EY 13.74 11.26 9.42 5.74 6.30 6.18 5.41 16.79%
DY 0.00 0.00 0.00 0.00 2.27 2.54 2.10 -
P/NAPS 0.51 0.73 0.81 1.11 1.10 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