[BANENG] QoQ 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- 28.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
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 54,467 102,105 54,748 90,062 71,763 101,537 82,446 -24.16%
PBT 2,810 3,354 5,645 5,856 4,733 5,429 4,753 -29.58%
Tax -679 718 -1,589 -1,222 -1,113 -454 -425 36.70%
NP 2,131 4,072 4,056 4,634 3,620 4,975 4,328 -37.67%
-
NP to SH 2,131 4,072 4,056 4,634 3,620 4,975 4,328 -37.67%
-
Tax Rate 24.16% -21.41% 28.15% 20.87% 23.52% 8.36% 8.94% -
Total Cost 52,336 98,033 50,692 85,428 68,143 96,562 78,118 -23.45%
-
Net Worth 142,867 140,930 136,199 133,257 112,797 106,643 101,955 25.24%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 2,998 - - - - - -
Div Payout % - 73.64% - - - - - -
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 142,867 140,930 136,199 133,257 112,797 106,643 101,955 25.24%
NOSH 60,028 59,970 59,999 60,025 52,463 51,025 50,977 11.52%
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% 3.99% 7.41% 5.15% 5.04% 4.90% 5.25% -
ROE 1.49% 2.89% 2.98% 3.48% 3.21% 4.67% 4.25% -
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 90.74 170.26 91.25 150.04 136.79 198.99 161.73 -31.99%
EPS 3.55 6.79 6.76 7.72 6.90 9.75 8.49 -44.11%
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 2.09 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 90.78 170.18 91.25 150.10 119.60 169.23 137.41 -24.16%
EPS 3.55 6.79 6.76 7.72 6.03 8.29 7.21 -37.67%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3811 2.3488 2.27 2.221 1.88 1.7774 1.6993 25.24%
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 3.42 1.97 3.57 0.00 0.00 0.00 0.00 -
P/EPS 87.32 49.48 48.22 0.00 0.00 0.00 0.00 -
EY 1.15 2.02 2.07 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 3.53 1.82 3.75 0.00 0.00 0.00 0.00 -
P/EPS 90.14 45.66 50.59 0.00 0.00 0.00 0.00 -
EY 1.11 2.19 1.98 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