[BGYEAR] YoY TTM Result on 31-Mar-2002 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 13.73%
YoY- 16.32%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 224,888 269,116 215,729 183,524 184,096 5.12%
PBT 12,197 8,054 7,332 7,695 6,249 18.18%
Tax -3,614 -2,091 -2,863 -2,229 -1,550 23.55%
NP 8,583 5,963 4,469 5,466 4,699 16.24%
-
NP to SH 8,583 5,963 4,469 5,466 4,699 16.24%
-
Tax Rate 29.63% 25.96% 39.05% 28.97% 24.80% -
Total Cost 216,305 263,153 211,260 178,058 179,397 4.78%
-
Net Worth 105,450 84,345 69,963 86,137 81,721 6.57%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 1,749 - 1,751 -
Div Payout % - - 39.16% - 37.28% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 105,450 84,345 69,963 86,137 81,721 6.57%
NOSH 46,250 42,172 34,981 35,015 35,073 7.15%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.82% 2.22% 2.07% 2.98% 2.55% -
ROE 8.14% 7.07% 6.39% 6.35% 5.75% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 486.24 638.13 616.69 524.12 524.89 -1.89%
EPS 18.56 14.14 12.78 15.61 13.40 8.47%
DPS 0.00 0.00 5.00 0.00 5.00 -
NAPS 2.28 2.00 2.00 2.46 2.33 -0.54%
Adjusted Per Share Value based on latest NOSH - 35,015
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 442.40 529.41 424.38 361.03 362.16 5.12%
EPS 16.88 11.73 8.79 10.75 9.24 16.24%
DPS 0.00 0.00 3.44 0.00 3.45 -
NAPS 2.0744 1.6593 1.3763 1.6945 1.6076 6.57%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.68 2.20 2.21 2.20 2.00 -
P/RPS 0.35 0.34 0.36 0.42 0.38 -2.03%
P/EPS 9.05 15.56 17.30 14.09 14.93 -11.75%
EY 11.05 6.43 5.78 7.10 6.70 13.31%
DY 0.00 0.00 2.26 0.00 2.50 -
P/NAPS 0.74 1.10 1.11 0.89 0.86 -3.68%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/05 19/05/04 29/05/03 30/05/02 31/05/01 -
Price 1.63 1.89 1.98 2.17 1.97 -
P/RPS 0.34 0.30 0.32 0.41 0.38 -2.74%
P/EPS 8.78 13.37 15.50 13.90 14.70 -12.08%
EY 11.39 7.48 6.45 7.19 6.80 13.75%
DY 0.00 0.00 2.53 0.00 2.54 -
P/NAPS 0.71 0.95 0.99 0.88 0.85 -4.39%

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