[BGYEAR] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[BGYEAR] BINA GOODYEAR BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 11.82%
YoY- 19.75%
Quarter Report
Latest QR
Upcoming QR
BGYEAR's Result
BGYEAR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Revenue 58,163 70,406 60,162 58,258 52,718 37,097 46,842 4.42%
PBT 1,514 2,759 3,182 2,199 1,800 1,893 2,249 -7.60%
Tax -744 -820 -952 -647 -504 -500 -648 2.79%
NP 770 1,939 2,230 1,552 1,296 1,393 1,601 -13.61%
-
NP to SH 740 1,889 2,230 1,552 1,296 1,393 1,601 -14.29%
-
Tax Rate 49.14% 29.72% 29.92% 29.42% 28.00% 26.41% 28.81% -
Total Cost 57,393 68,467 57,932 56,706 51,422 35,704 45,241 4.87%
-
Net Worth 119,787 117,136 105,948 93,372 89,669 81,199 85,129 7.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Net Worth 119,787 117,136 105,948 93,372 89,669 81,199 85,129 7.06%
NOSH 46,249 46,299 46,265 42,059 35,027 34,999 35,032 5.70%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
NP Margin 1.32% 2.75% 3.71% 2.66% 2.46% 3.76% 3.42% -
ROE 0.62% 1.61% 2.10% 1.66% 1.45% 1.72% 1.88% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
RPS 125.76 152.07 130.04 138.51 150.51 105.99 133.71 -1.21%
EPS 1.60 4.08 4.82 3.69 3.70 3.98 4.57 -18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.53 2.29 2.22 2.56 2.32 2.43 1.28%
Adjusted Per Share Value based on latest NOSH - 42,059
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
RPS 114.42 138.50 118.35 114.61 103.71 72.98 92.15 4.42%
EPS 1.46 3.72 4.39 3.05 2.55 2.74 3.15 -14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3565 2.3043 2.0842 1.8368 1.764 1.5974 1.6747 7.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 26/12/00 31/12/01 -
Price 1.29 1.54 1.77 2.36 2.21 2.06 2.00 -
P/RPS 1.03 1.01 1.36 1.70 1.47 1.94 1.50 -7.23%
P/EPS 80.63 37.75 36.72 63.96 59.73 51.76 43.76 12.99%
EY 1.24 2.65 2.72 1.56 1.67 1.93 2.29 -11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.77 1.06 0.86 0.89 0.82 -9.41%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/00 31/12/01 CAGR
Date 28/02/07 23/02/06 23/02/05 24/02/04 28/02/03 27/02/01 27/02/02 -
Price 1.20 1.20 1.76 2.17 2.22 2.06 2.20 -
P/RPS 0.95 0.79 1.35 1.57 1.48 1.94 1.65 -10.44%
P/EPS 75.00 29.41 36.51 58.81 60.00 51.76 48.14 9.26%
EY 1.33 3.40 2.74 1.70 1.67 1.93 2.08 -8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.77 0.98 0.87 0.89 0.91 -12.74%

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