[BGYEAR] YoY TTM Result on 31-Dec-2001 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 4.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 222,539 272,974 208,906 157,745 12.14%
PBT 11,673 8,195 6,361 6,827 19.55%
Tax -3,440 -2,895 -1,703 -2,021 19.37%
NP 8,233 5,300 4,658 4,806 19.63%
-
NP to SH 8,233 5,300 4,658 4,806 19.63%
-
Tax Rate 29.47% 35.33% 26.77% 29.60% -
Total Cost 214,306 267,674 204,248 152,939 11.89%
-
Net Worth 105,948 84,119 70,054 85,129 7.55%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 1,749 1,750 -
Div Payout % - - 37.57% 36.41% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 105,948 84,119 70,054 85,129 7.55%
NOSH 46,265 42,059 35,027 35,032 9.70%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.70% 1.94% 2.23% 3.05% -
ROE 7.77% 6.30% 6.65% 5.65% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 481.00 649.02 596.41 450.28 2.22%
EPS 17.80 12.60 13.30 13.72 9.05%
DPS 0.00 0.00 5.00 5.00 -
NAPS 2.29 2.00 2.00 2.43 -1.95%
Adjusted Per Share Value based on latest NOSH - 35,032
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 437.78 537.00 410.96 310.32 12.14%
EPS 16.20 10.43 9.16 9.45 19.66%
DPS 0.00 0.00 3.44 3.44 -
NAPS 2.0842 1.6548 1.3781 1.6747 7.55%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.77 2.36 2.21 2.00 -
P/RPS 0.37 0.36 0.37 0.44 -5.60%
P/EPS 9.95 18.73 16.62 14.58 -11.94%
EY 10.05 5.34 6.02 6.86 13.56%
DY 0.00 0.00 2.26 2.50 -
P/NAPS 0.77 1.18 1.11 0.82 -2.07%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 23/02/05 24/02/04 28/02/03 27/02/02 -
Price 1.76 2.17 2.22 2.20 -
P/RPS 0.37 0.33 0.37 0.49 -8.93%
P/EPS 9.89 17.22 16.69 16.04 -14.87%
EY 10.11 5.81 5.99 6.24 17.43%
DY 0.00 0.00 2.25 2.27 -
P/NAPS 0.77 1.09 1.11 0.91 -5.41%

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