[BGYEAR] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 12.51%
YoY- 33.43%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 282,020 274,744 224,888 269,116 215,729 183,524 184,096 7.36%
PBT 11,018 12,613 12,197 8,054 7,332 7,695 6,249 9.90%
Tax -4,100 -4,300 -3,614 -2,091 -2,863 -2,229 -1,550 17.59%
NP 6,918 8,313 8,583 5,963 4,469 5,466 4,699 6.65%
-
NP to SH 6,522 7,942 8,583 5,963 4,469 5,466 4,699 5.61%
-
Tax Rate 37.21% 34.09% 29.63% 25.96% 39.05% 28.97% 24.80% -
Total Cost 275,102 266,431 216,305 263,153 211,260 178,058 179,397 7.38%
-
Net Worth 119,539 114,098 105,450 84,345 69,963 86,137 81,721 6.54%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,316 - - - 1,749 - 1,751 4.76%
Div Payout % 35.52% - - - 39.16% - 37.28% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 119,539 114,098 105,450 84,345 69,963 86,137 81,721 6.54%
NOSH 46,333 46,193 46,250 42,172 34,981 35,015 35,073 4.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.45% 3.03% 3.82% 2.22% 2.07% 2.98% 2.55% -
ROE 5.46% 6.96% 8.14% 7.07% 6.39% 6.35% 5.75% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 608.68 594.77 486.24 638.13 616.69 524.12 524.89 2.49%
EPS 14.08 17.19 18.56 14.14 12.78 15.61 13.40 0.82%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 5.00 0.00%
NAPS 2.58 2.47 2.28 2.00 2.00 2.46 2.33 1.71%
Adjusted Per Share Value based on latest NOSH - 42,172
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 554.79 540.48 442.40 529.41 424.38 361.03 362.16 7.36%
EPS 12.83 15.62 16.88 11.73 8.79 10.75 9.24 5.62%
DPS 4.56 0.00 0.00 0.00 3.44 0.00 3.45 4.75%
NAPS 2.3516 2.2446 2.0744 1.6593 1.3763 1.6945 1.6076 6.54%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.30 1.20 1.68 2.20 2.21 2.20 2.00 -
P/RPS 0.21 0.20 0.35 0.34 0.36 0.42 0.38 -9.40%
P/EPS 9.24 6.98 9.05 15.56 17.30 14.09 14.93 -7.68%
EY 10.83 14.33 11.05 6.43 5.78 7.10 6.70 8.32%
DY 3.85 0.00 0.00 0.00 2.26 0.00 2.50 7.45%
P/NAPS 0.50 0.49 0.74 1.10 1.11 0.89 0.86 -8.63%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 31/05/06 25/05/05 19/05/04 29/05/03 30/05/02 31/05/01 -
Price 1.25 1.25 1.63 1.89 1.98 2.17 1.97 -
P/RPS 0.21 0.21 0.34 0.30 0.32 0.41 0.38 -9.40%
P/EPS 8.88 7.27 8.78 13.37 15.50 13.90 14.70 -8.05%
EY 11.26 13.75 11.39 7.48 6.45 7.19 6.80 8.76%
DY 4.00 0.00 0.00 0.00 2.53 0.00 2.54 7.85%
P/NAPS 0.48 0.51 0.71 0.95 0.99 0.88 0.85 -9.08%

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