[BGYEAR] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -6.15%
YoY- -3.08%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Revenue 268,463 222,539 272,974 208,906 185,608 157,745 14.20%
PBT 13,101 11,673 8,195 6,361 6,871 6,827 17.68%
Tax -4,361 -3,440 -2,895 -1,703 -1,697 -2,021 21.18%
NP 8,740 8,233 5,300 4,658 5,174 4,806 16.11%
-
NP to SH 8,471 8,233 5,300 4,658 5,174 4,806 15.21%
-
Tax Rate 33.29% 29.47% 35.33% 26.77% 24.70% 29.60% -
Total Cost 259,723 214,306 267,674 204,248 180,434 152,939 14.14%
-
Net Worth 117,136 105,948 84,119 70,054 81,199 85,129 8.30%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Div - - - 1,749 1,751 1,750 -
Div Payout % - - - 37.57% 33.86% 36.41% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Net Worth 117,136 105,948 84,119 70,054 81,199 85,129 8.30%
NOSH 46,299 46,265 42,059 35,027 34,999 35,032 7.21%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
NP Margin 3.26% 3.70% 1.94% 2.23% 2.79% 3.05% -
ROE 7.23% 7.77% 6.30% 6.65% 6.37% 5.65% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
RPS 579.85 481.00 649.02 596.41 530.31 450.28 6.52%
EPS 18.30 17.80 12.60 13.30 14.78 13.72 7.46%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.53 2.29 2.00 2.00 2.32 2.43 1.01%
Adjusted Per Share Value based on latest NOSH - 35,027
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
RPS 528.12 437.78 537.00 410.96 365.13 310.32 14.20%
EPS 16.66 16.20 10.43 9.16 10.18 9.45 15.21%
DPS 0.00 0.00 0.00 3.44 3.45 3.44 -
NAPS 2.3043 2.0842 1.6548 1.3781 1.5974 1.6747 8.29%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 26/12/00 31/12/01 -
Price 1.54 1.77 2.36 2.21 2.06 2.00 -
P/RPS 0.27 0.37 0.36 0.37 0.39 0.44 -11.48%
P/EPS 8.42 9.95 18.73 16.62 13.94 14.58 -12.81%
EY 11.88 10.05 5.34 6.02 7.18 6.86 14.70%
DY 0.00 0.00 0.00 2.26 2.43 2.50 -
P/NAPS 0.61 0.77 1.18 1.11 0.89 0.82 -7.12%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Date 23/02/06 23/02/05 24/02/04 28/02/03 27/02/01 27/02/02 -
Price 1.20 1.76 2.17 2.22 2.06 2.20 -
P/RPS 0.21 0.37 0.33 0.37 0.39 0.49 -19.07%
P/EPS 6.56 9.89 17.22 16.69 13.94 16.04 -20.01%
EY 15.25 10.11 5.81 5.99 7.18 6.24 25.01%
DY 0.00 0.00 0.00 2.25 2.43 2.27 -
P/NAPS 0.47 0.77 1.09 1.11 0.89 0.91 -15.21%

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