[BGYEAR] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 8.23%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 289,115 286,124 232,685 227,938 260,672 196,027 139,679 12.88%
PBT 7,529 12,918 13,813 8,946 8,231 6,650 5,980 3.91%
Tax -2,995 -4,447 -4,807 -2,492 -2,874 -1,801 -1,720 9.67%
NP 4,534 8,471 9,006 6,454 5,357 4,849 4,260 1.04%
-
NP to SH 4,016 8,129 8,855 6,454 5,357 4,849 4,260 -0.97%
-
Tax Rate 39.78% 34.42% 34.80% 27.86% 34.92% 27.08% 28.76% -
Total Cost 284,581 277,653 223,679 221,484 255,315 191,178 135,419 13.16%
-
Net Worth 119,845 116,482 107,824 84,587 84,114 69,999 79,799 7.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,316 - - - - 1,749 1,750 4.77%
Div Payout % 57.69% - - - - 36.09% 41.08% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 119,845 116,482 107,824 84,587 84,114 69,999 79,799 7.00%
NOSH 46,451 46,223 46,276 42,293 42,057 34,999 35,000 4.82%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.57% 2.96% 3.87% 2.83% 2.06% 2.47% 3.05% -
ROE 3.35% 6.98% 8.21% 7.63% 6.37% 6.93% 5.34% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 622.40 619.01 502.81 538.94 619.80 560.08 399.08 7.68%
EPS 8.65 17.59 19.13 15.26 12.74 13.85 12.17 -5.52%
DPS 5.00 0.00 0.00 0.00 0.00 5.00 5.00 0.00%
NAPS 2.58 2.52 2.33 2.00 2.00 2.00 2.28 2.08%
Adjusted Per Share Value based on latest NOSH - 42,293
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 568.75 562.87 457.74 448.40 512.80 385.63 274.78 12.88%
EPS 7.90 15.99 17.42 12.70 10.54 9.54 8.38 -0.97%
DPS 4.56 0.00 0.00 0.00 0.00 3.44 3.44 4.80%
NAPS 2.3576 2.2915 2.1211 1.664 1.6547 1.377 1.5698 7.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.21 1.30 1.63 1.72 1.99 2.08 1.93 -
P/RPS 0.19 0.21 0.32 0.32 0.32 0.37 0.48 -14.30%
P/EPS 14.00 7.39 8.52 11.27 15.62 15.01 15.86 -2.05%
EY 7.15 13.53 11.74 8.87 6.40 6.66 6.31 2.10%
DY 4.13 0.00 0.00 0.00 0.00 2.40 2.59 8.08%
P/NAPS 0.47 0.52 0.70 0.86 1.00 1.04 0.85 -9.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 25/08/05 25/08/04 29/08/03 29/08/02 28/08/01 -
Price 1.12 1.28 1.70 1.62 2.22 2.20 1.97 -
P/RPS 0.18 0.21 0.34 0.30 0.36 0.39 0.49 -15.36%
P/EPS 12.95 7.28 8.88 10.62 17.43 15.88 16.19 -3.65%
EY 7.72 13.74 11.26 9.42 5.74 6.30 6.18 3.77%
DY 4.46 0.00 0.00 0.00 0.00 2.27 2.54 9.83%
P/NAPS 0.43 0.51 0.73 0.81 1.11 1.10 0.86 -10.90%

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