[BANENG] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -17.64%
YoY- -39.49%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 249,251 263,943 272,583 320,333 290,357 301,382 318,678 -15.12%
PBT 2,825 3,310 5,248 11,110 14,494 17,665 19,588 -72.53%
Tax -2,323 -1,930 -2,364 -795 -1,939 -2,772 -3,206 -19.34%
NP 502 1,380 2,884 10,315 12,555 14,893 16,382 -90.22%
-
NP to SH 847 1,524 3,028 10,459 12,699 14,893 16,382 -86.14%
-
Tax Rate 82.23% 58.31% 45.05% 7.16% 13.38% 15.69% 16.37% -
Total Cost 248,749 262,563 269,699 310,018 277,802 286,489 302,296 -12.19%
-
Net Worth 143,602 142,717 141,557 143,841 154,172 142,867 140,930 1.26%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 2,998 2,998 2,998 2,998 -
Div Payout % - - - 28.67% 23.61% 20.13% 18.30% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 143,602 142,717 141,557 143,841 154,172 142,867 140,930 1.26%
NOSH 60,084 59,714 59,982 59,933 63,707 60,028 59,970 0.12%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.20% 0.52% 1.06% 3.22% 4.32% 4.94% 5.14% -
ROE 0.59% 1.07% 2.14% 7.27% 8.24% 10.42% 11.62% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 414.83 442.01 454.44 534.48 455.77 502.07 531.39 -15.23%
EPS 1.41 2.55 5.05 17.45 19.93 24.81 27.32 -86.16%
DPS 0.00 0.00 0.00 5.00 4.71 5.00 5.00 -
NAPS 2.39 2.39 2.36 2.40 2.42 2.38 2.35 1.13%
Adjusted Per Share Value based on latest NOSH - 59,933
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 415.42 439.91 454.31 533.89 483.93 502.30 531.13 -15.12%
EPS 1.41 2.54 5.05 17.43 21.16 24.82 27.30 -86.15%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 2.3934 2.3786 2.3593 2.3974 2.5695 2.3811 2.3488 1.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.43 2.07 2.42 2.55 2.73 3.10 3.36 -
P/RPS 0.34 0.47 0.53 0.48 0.60 0.62 0.63 -33.73%
P/EPS 101.44 81.11 47.94 14.61 13.70 12.49 12.30 308.72%
EY 0.99 1.23 2.09 6.84 7.30 8.00 8.13 -75.46%
DY 0.00 0.00 0.00 1.96 1.72 1.61 1.49 -
P/NAPS 0.60 0.87 1.03 1.06 1.13 1.30 1.43 -43.98%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 30/05/03 25/02/03 -
Price 1.19 1.90 2.13 2.54 2.66 3.20 3.10 -
P/RPS 0.29 0.43 0.47 0.48 0.58 0.64 0.58 -37.03%
P/EPS 84.42 74.45 42.19 14.56 13.34 12.90 11.35 281.50%
EY 1.18 1.34 2.37 6.87 7.49 7.75 8.81 -73.85%
DY 0.00 0.00 0.00 1.97 1.77 1.56 1.61 -
P/NAPS 0.50 0.79 0.90 1.06 1.10 1.34 1.32 -47.67%

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