[BANENG] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 33.09%
YoY- 42.43%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 218,228 133,504 54,467 318,678 216,573 161,825 71,763 109.75%
PBT 7,756 5,495 2,810 19,588 16,233 10,589 4,733 38.95%
Tax -1,513 -1,068 -679 -3,206 -3,924 -2,335 -1,113 22.69%
NP 6,243 4,427 2,131 16,382 12,309 8,254 3,620 43.76%
-
NP to SH 6,243 4,968 2,131 16,382 12,309 8,254 3,620 43.76%
-
Tax Rate 19.51% 19.44% 24.16% 16.37% 24.17% 22.05% 23.52% -
Total Cost 211,985 129,077 52,336 302,296 204,264 153,571 68,143 112.95%
-
Net Worth 143,930 162,907 142,867 132,203 127,703 124,907 112,797 17.62%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,812 - - - -
Div Payout % - - - 17.17% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 143,930 162,907 142,867 132,203 127,703 124,907 112,797 17.62%
NOSH 59,971 67,317 60,028 56,256 56,256 56,264 52,463 9.31%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.86% 3.32% 3.91% 5.14% 5.68% 5.10% 5.04% -
ROE 4.34% 3.05% 1.49% 12.39% 9.64% 6.61% 3.21% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 363.89 198.32 90.74 566.47 384.97 287.61 136.79 91.87%
EPS 10.41 7.38 3.55 29.12 21.88 14.67 6.90 31.51%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.40 2.42 2.38 2.35 2.27 2.22 2.15 7.60%
Adjusted Per Share Value based on latest NOSH - 59,970
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 363.71 222.51 90.78 531.13 360.96 269.71 119.60 109.75%
EPS 10.41 8.28 3.55 27.30 20.52 13.76 6.03 43.86%
DPS 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
NAPS 2.3988 2.7151 2.3811 2.2034 2.1284 2.0818 1.88 17.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.55 2.73 3.10 3.36 3.26 3.52 2.17 -
P/RPS 0.70 1.38 3.42 0.59 0.85 0.00 0.00 -
P/EPS 24.50 36.99 87.32 11.54 14.90 0.00 0.00 -
EY 4.08 2.70 1.15 8.67 6.71 0.00 0.00 -
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.30 1.43 1.44 1.76 1.09 -1.84%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 30/05/03 25/02/03 26/11/02 26/08/02 22/05/02 -
Price 2.54 2.66 3.20 3.10 3.42 3.26 3.40 -
P/RPS 0.70 1.34 3.53 0.55 0.89 0.00 0.00 -
P/EPS 24.40 36.04 90.14 10.65 15.63 0.00 0.00 -
EY 4.10 2.77 1.11 9.39 6.40 0.00 0.00 -
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 1.34 1.32 1.51 1.63 1.70 -26.99%

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