[BGYEAR] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -5.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 CAGR
Revenue 287,970 258,219 220,635 267,434 175,328 148,000 14.23%
PBT 12,832 13,524 10,690 7,796 6,517 6,471 14.66%
Tax -4,492 -4,493 -3,135 -2,752 -1,648 -1,873 19.10%
NP 8,340 9,031 7,555 5,044 4,869 4,598 12.63%
-
NP to SH 7,991 8,812 7,555 5,044 4,869 4,598 11.68%
-
Tax Rate 35.01% 33.22% 29.33% 35.30% 25.29% 28.94% -
Total Cost 279,630 249,188 213,080 262,390 170,459 143,402 14.28%
-
Net Worth 119,331 110,046 106,407 84,121 79,768 83,378 7.42%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 CAGR
Div - - - - 1,751 1,750 -
Div Payout % - - - - 35.98% 38.06% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 CAGR
Net Worth 119,331 110,046 106,407 84,121 79,768 83,378 7.42%
NOSH 46,252 46,238 46,263 42,060 34,985 35,033 5.71%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 CAGR
NP Margin 2.90% 3.50% 3.42% 1.89% 2.78% 3.11% -
ROE 6.70% 8.01% 7.10% 6.00% 6.10% 5.51% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 CAGR
RPS 622.60 558.45 476.90 635.83 501.14 422.46 8.06%
EPS 17.28 19.06 16.33 11.99 13.92 13.12 5.65%
DPS 0.00 0.00 0.00 0.00 5.01 5.00 -
NAPS 2.58 2.38 2.30 2.00 2.28 2.38 1.62%
Adjusted Per Share Value based on latest NOSH - 42,060
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 CAGR
RPS 566.50 507.97 434.04 526.10 344.91 291.15 14.23%
EPS 15.72 17.34 14.86 9.92 9.58 9.05 11.66%
DPS 0.00 0.00 0.00 0.00 3.45 3.44 -
NAPS 2.3475 2.1649 2.0933 1.6548 1.5692 1.6402 7.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 29/09/00 27/09/01 -
Price 1.25 1.48 1.50 2.65 2.04 1.85 -
P/RPS 0.20 0.27 0.31 0.42 0.41 0.44 -14.58%
P/EPS 7.24 7.77 9.19 22.10 14.66 14.10 -12.47%
EY 13.82 12.88 10.89 4.53 6.82 7.09 14.27%
DY 0.00 0.00 0.00 0.00 2.45 2.70 -
P/NAPS 0.48 0.62 0.65 1.33 0.89 0.78 -9.24%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/00 30/09/01 CAGR
Date 27/11/06 24/11/05 25/11/04 20/11/03 28/11/00 26/11/01 -
Price 1.16 1.50 1.67 2.15 2.09 1.89 -
P/RPS 0.19 0.27 0.35 0.34 0.42 0.45 -15.83%
P/EPS 6.71 7.87 10.23 17.93 15.02 14.40 -14.15%
EY 14.89 12.71 9.78 5.58 6.66 6.94 16.48%
DY 0.00 0.00 0.00 0.00 2.40 2.65 -
P/NAPS 0.45 0.63 0.73 1.08 0.92 0.79 -10.63%

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