[BANENG] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 14.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 217,868 318,678 288,764 323,650 287,052 277,801 322,089 -22.96%
PBT 11,240 19,588 21,644 21,178 18,932 12,767 18,893 -29.28%
Tax -2,716 -3,206 -5,232 -4,670 -4,452 -1,265 -10,190 -58.61%
NP 8,524 16,382 16,412 16,508 14,480 11,502 8,702 -1.36%
-
NP to SH 8,524 16,382 16,412 16,508 14,480 11,502 8,702 -1.36%
-
Tax Rate 24.16% 16.37% 24.17% 22.05% 23.52% 9.91% 53.94% -
Total Cost 209,344 302,296 272,352 307,142 272,572 266,299 313,386 -23.60%
-
Net Worth 142,867 132,203 127,703 124,907 112,797 65,111 65,107 68.94%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 2,812 - - - - - -
Div Payout % - 17.17% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 142,867 132,203 127,703 124,907 112,797 65,111 65,107 68.94%
NOSH 60,028 56,256 56,256 56,264 52,463 32,555 32,553 50.43%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.91% 5.14% 5.68% 5.10% 5.04% 4.14% 2.70% -
ROE 5.97% 12.39% 12.85% 13.22% 12.84% 17.67% 13.37% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 362.94 566.47 513.30 575.23 547.14 853.30 989.41 -48.78%
EPS 14.20 29.12 29.17 29.34 27.60 35.33 26.73 -34.43%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.35 2.27 2.22 2.15 2.00 2.00 12.30%
Adjusted Per Share Value based on latest NOSH - 60,025
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 363.11 531.13 481.27 539.42 478.42 463.00 536.82 -22.96%
EPS 14.21 27.30 27.35 27.51 24.13 19.17 14.50 -1.33%
DPS 0.00 4.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3811 2.2034 2.1284 2.0818 1.88 1.0852 1.0851 68.94%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 3.10 3.36 3.26 3.52 2.17 0.00 0.00 -
P/RPS 0.85 0.59 0.64 0.00 0.00 0.00 0.00 -
P/EPS 21.83 11.54 11.17 0.00 0.00 0.00 0.00 -
EY 4.58 8.67 8.95 0.00 0.00 0.00 0.00 -
DY 0.00 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.43 1.44 1.76 1.09 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 25/02/03 26/11/02 26/08/02 22/05/02 21/03/02 21/03/02 -
Price 3.20 3.10 3.42 3.26 3.40 0.00 0.00 -
P/RPS 0.88 0.55 0.67 0.00 0.00 0.00 0.00 -
P/EPS 22.54 10.65 11.72 0.00 0.00 0.00 0.00 -
EY 4.44 9.39 8.53 0.00 0.00 0.00 0.00 -
DY 0.00 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.51 1.63 1.70 0.00 0.00 -

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