[BGYEAR] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 8.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
Revenue 286,204 275,727 268,463 222,539 272,974 208,906 185,608 6.37%
PBT 7,083 11,587 13,101 11,673 8,195 6,361 6,871 0.43%
Tax -2,804 -4,416 -4,361 -3,440 -2,895 -1,703 -1,697 7.43%
NP 4,279 7,171 8,740 8,233 5,300 4,658 5,174 -2.67%
-
NP to SH 3,806 6,842 8,471 8,233 5,300 4,658 5,174 -4.29%
-
Tax Rate 39.59% 38.11% 33.29% 29.47% 35.33% 26.77% 24.70% -
Total Cost 281,925 268,556 259,723 214,306 267,674 204,248 180,434 6.58%
-
Net Worth 122,144 119,787 117,136 105,948 84,119 70,054 81,199 6.00%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
Div 2,316 - - - - 1,749 1,751 4.07%
Div Payout % 60.87% - - - - 37.57% 33.86% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
Net Worth 122,144 119,787 117,136 105,948 84,119 70,054 81,199 6.00%
NOSH 46,266 46,249 46,299 46,265 42,059 35,027 34,999 4.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
NP Margin 1.50% 2.60% 3.26% 3.70% 1.94% 2.23% 2.79% -
ROE 3.12% 5.71% 7.23% 7.77% 6.30% 6.65% 6.37% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
RPS 618.60 596.17 579.85 481.00 649.02 596.41 530.31 2.22%
EPS 8.23 14.79 18.30 17.80 12.60 13.30 14.78 -8.02%
DPS 5.00 0.00 0.00 0.00 0.00 5.00 5.00 0.00%
NAPS 2.64 2.59 2.53 2.29 2.00 2.00 2.32 1.86%
Adjusted Per Share Value based on latest NOSH - 46,265
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
RPS 563.02 542.41 528.12 437.78 537.00 410.96 365.13 6.37%
EPS 7.49 13.46 16.66 16.20 10.43 9.16 10.18 -4.28%
DPS 4.56 0.00 0.00 0.00 0.00 3.44 3.45 4.06%
NAPS 2.4028 2.3565 2.3043 2.0842 1.6548 1.3781 1.5974 6.00%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 26/12/00 -
Price 1.15 1.29 1.54 1.77 2.36 2.21 2.06 -
P/RPS 0.19 0.22 0.27 0.37 0.36 0.37 0.39 -9.75%
P/EPS 13.98 8.72 8.42 9.95 18.73 16.62 13.94 0.04%
EY 7.15 11.47 11.88 10.05 5.34 6.02 7.18 -0.05%
DY 4.35 0.00 0.00 0.00 0.00 2.26 2.43 8.67%
P/NAPS 0.44 0.50 0.61 0.77 1.18 1.11 0.89 -9.57%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 CAGR
Date 28/02/08 28/02/07 23/02/06 23/02/05 24/02/04 28/02/03 27/02/01 -
Price 1.00 1.20 1.20 1.76 2.17 2.22 2.06 -
P/RPS 0.16 0.20 0.21 0.37 0.33 0.37 0.39 -11.94%
P/EPS 12.16 8.11 6.56 9.89 17.22 16.69 13.94 -1.93%
EY 8.23 12.33 15.25 10.11 5.81 5.99 7.18 1.96%
DY 5.00 0.00 0.00 0.00 0.00 2.25 2.43 10.85%
P/NAPS 0.38 0.46 0.47 0.77 1.09 1.11 0.89 -11.44%

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