[BANENG] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.12%
YoY- -52.89%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 343,646 293,020 301,314 261,302 220,344 183,308 275,925 15.77%
PBT 5,810 6,060 3,641 5,436 6,144 3,488 2,857 60.58%
Tax -744 -824 -1,699 -1,514 -2,054 -980 -252 105.93%
NP 5,066 5,236 1,942 3,921 4,090 2,508 2,605 55.86%
-
NP to SH 4,348 2,956 1,942 3,921 4,090 2,508 3,681 11.75%
-
Tax Rate 12.81% 13.60% 46.66% 27.85% 33.43% 28.10% 8.82% -
Total Cost 338,580 287,784 299,372 257,381 216,254 180,800 273,320 15.35%
-
Net Worth 142,330 142,392 145,939 145,849 143,329 142,717 140,902 0.67%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 142,330 142,392 145,939 145,849 143,329 142,717 140,902 0.67%
NOSH 60,055 60,081 66,036 60,020 59,970 59,714 59,958 0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.47% 1.79% 0.64% 1.50% 1.86% 1.37% 0.94% -
ROE 3.05% 2.08% 1.33% 2.69% 2.85% 1.76% 2.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 572.22 487.71 456.29 435.36 367.42 306.98 460.19 15.64%
EPS 7.24 4.92 3.24 6.53 6.82 4.20 4.34 40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.37 2.21 2.43 2.39 2.39 2.35 0.56%
Adjusted Per Share Value based on latest NOSH - 60,067
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 572.74 488.37 502.19 435.50 367.24 305.51 459.88 15.77%
EPS 7.25 4.93 3.24 6.54 6.82 4.18 6.13 11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3722 2.3732 2.4323 2.4308 2.3888 2.3786 2.3484 0.67%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.87 0.92 1.05 1.10 1.43 2.07 2.42 -
P/RPS 0.15 0.19 0.23 0.25 0.39 0.67 0.53 -56.92%
P/EPS 12.02 18.70 35.70 16.84 20.97 49.29 39.42 -54.72%
EY 8.32 5.35 2.80 5.94 4.77 2.03 2.54 120.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.48 0.45 0.60 0.87 1.03 -49.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 24/05/04 27/02/04 -
Price 0.46 0.85 1.03 1.18 1.19 1.90 2.13 -
P/RPS 0.08 0.17 0.23 0.27 0.32 0.62 0.46 -68.87%
P/EPS 6.35 17.28 35.02 18.06 17.45 45.24 34.69 -67.79%
EY 15.74 5.79 2.86 5.54 5.73 2.21 2.88 210.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.36 0.47 0.49 0.50 0.79 0.91 -64.83%

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