[BANENG] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 26.95%
YoY- 40.77%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 327,072 64,834 395,531 334,253 343,646 293,020 301,314 5.63%
PBT 2,864 502 2,048 5,477 5,810 6,060 3,641 -14.82%
Tax -40 -114 -975 -448 -744 -824 -1,699 -91.84%
NP 2,824 388 1,073 5,029 5,066 5,236 1,942 28.44%
-
NP to SH 2,658 197 2,459 5,520 4,348 2,956 1,942 23.34%
-
Tax Rate 1.40% 22.71% 47.61% 8.18% 12.81% 13.60% 46.66% -
Total Cost 324,248 64,446 394,458 329,224 338,580 287,784 299,372 5.48%
-
Net Worth 147,866 145,660 110,457 142,883 142,330 142,392 145,939 0.88%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 147,866 145,660 110,457 142,883 142,330 142,392 145,939 0.88%
NOSH 59,864 59,696 60,031 60,035 60,055 60,081 66,036 -6.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.86% 0.60% 0.27% 1.50% 1.47% 1.79% 0.64% -
ROE 1.80% 0.14% 2.23% 3.86% 3.05% 2.08% 1.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 546.35 108.61 658.88 556.76 572.22 487.71 456.29 12.79%
EPS 4.44 0.33 4.10 9.20 7.24 4.92 3.24 23.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.44 1.84 2.38 2.37 2.37 2.21 7.71%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 545.12 108.06 659.22 557.09 572.74 488.37 502.19 5.63%
EPS 4.43 0.33 4.10 9.20 7.25 4.93 3.24 23.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4644 2.4277 1.841 2.3814 2.3722 2.3732 2.4323 0.88%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.36 0.29 0.38 0.87 0.92 1.05 -
P/RPS 0.06 0.33 0.04 0.07 0.15 0.19 0.23 -59.27%
P/EPS 7.66 109.09 7.08 4.13 12.02 18.70 35.70 -64.26%
EY 13.06 0.92 14.12 24.20 8.32 5.35 2.80 179.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.16 0.16 0.37 0.39 0.48 -56.11%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 12/06/06 06/03/06 28/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.32 0.32 0.33 0.34 0.46 0.85 1.03 -
P/RPS 0.06 0.29 0.05 0.06 0.08 0.17 0.23 -59.27%
P/EPS 7.21 96.97 8.06 3.70 6.35 17.28 35.02 -65.23%
EY 13.88 1.03 12.41 27.04 15.74 5.79 2.86 187.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.18 0.14 0.19 0.36 0.47 -57.64%

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