[BGYEAR] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -6.24%
YoY- -7.47%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 304,826 285,785 282,020 274,744 224,888 269,116 215,729 5.92%
PBT -18,905 6,564 11,018 12,613 12,197 8,054 7,332 -
Tax -519 -2,565 -4,100 -4,300 -3,614 -2,091 -2,863 -24.75%
NP -19,424 3,999 6,918 8,313 8,583 5,963 4,469 -
-
NP to SH -19,403 3,673 6,522 7,942 8,583 5,963 4,469 -
-
Tax Rate - 39.08% 37.21% 34.09% 29.63% 25.96% 39.05% -
Total Cost 324,250 281,786 275,102 266,431 216,305 263,153 211,260 7.39%
-
Net Worth 101,276 121,451 119,539 114,098 105,450 84,345 69,963 6.35%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 2,316 - - - 1,749 -
Div Payout % - - 35.52% - - - 39.16% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 101,276 121,451 119,539 114,098 105,450 84,345 69,963 6.35%
NOSH 46,245 46,179 46,333 46,193 46,250 42,172 34,981 4.75%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -6.37% 1.40% 2.45% 3.03% 3.82% 2.22% 2.07% -
ROE -19.16% 3.02% 5.46% 6.96% 8.14% 7.07% 6.39% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 659.15 618.86 608.68 594.77 486.24 638.13 616.69 1.11%
EPS -41.96 7.95 14.08 17.19 18.56 14.14 12.78 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.19 2.63 2.58 2.47 2.28 2.00 2.00 1.52%
Adjusted Per Share Value based on latest NOSH - 46,193
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 599.66 562.20 554.79 540.48 442.40 529.41 424.38 5.92%
EPS -38.17 7.23 12.83 15.62 16.88 11.73 8.79 -
DPS 0.00 0.00 4.56 0.00 0.00 0.00 3.44 -
NAPS 1.9923 2.3892 2.3516 2.2446 2.0744 1.6593 1.3763 6.35%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.78 1.07 1.30 1.20 1.68 2.20 2.21 -
P/RPS 0.12 0.17 0.21 0.20 0.35 0.34 0.36 -16.71%
P/EPS -1.86 13.45 9.24 6.98 9.05 15.56 17.30 -
EY -53.79 7.43 10.83 14.33 11.05 6.43 5.78 -
DY 0.00 0.00 3.85 0.00 0.00 0.00 2.26 -
P/NAPS 0.36 0.41 0.50 0.49 0.74 1.10 1.11 -17.09%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 28/05/08 29/05/07 31/05/06 25/05/05 19/05/04 29/05/03 -
Price 0.65 1.00 1.25 1.25 1.63 1.89 1.98 -
P/RPS 0.10 0.16 0.21 0.21 0.34 0.30 0.32 -17.60%
P/EPS -1.55 12.57 8.88 7.27 8.78 13.37 15.50 -
EY -64.55 7.95 11.26 13.75 11.39 7.48 6.45 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 2.53 -
P/NAPS 0.30 0.38 0.48 0.51 0.71 0.95 0.99 -18.02%

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