[BANENG] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 57.77%
YoY- 93.71%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 350,743 351,877 348,407 370,235 344,844 344,710 353,131 -0.45%
PBT 4,078 4,605 4,543 3,185 1,654 2,114 3,127 19.42%
Tax -914 -873 -917 -843 -417 -677 -769 12.24%
NP 3,164 3,732 3,626 2,342 1,237 1,437 2,358 21.72%
-
NP to SH 4,972 5,056 4,840 4,804 3,045 3,348 3,890 17.82%
-
Tax Rate 22.41% 18.96% 20.18% 26.47% 25.21% 32.02% 24.59% -
Total Cost 347,579 348,145 344,781 367,893 343,607 343,273 350,773 -0.60%
-
Net Worth 119,693 138,265 151,579 152,450 147,938 145,660 134,400 -7.45%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 119,693 138,265 151,579 152,450 147,938 145,660 134,400 -7.45%
NOSH 59,846 59,855 59,913 60,019 59,894 59,696 60,000 -0.17%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.90% 1.06% 1.04% 0.63% 0.36% 0.42% 0.67% -
ROE 4.15% 3.66% 3.19% 3.15% 2.06% 2.30% 2.89% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 586.07 587.88 581.52 616.85 575.76 577.43 588.55 -0.28%
EPS 8.31 8.45 8.08 8.00 5.08 5.61 6.48 18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.31 2.53 2.54 2.47 2.44 2.24 -7.29%
Adjusted Per Share Value based on latest NOSH - 60,019
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 584.57 586.46 580.68 617.06 574.74 574.52 588.55 -0.45%
EPS 8.29 8.43 8.07 8.01 5.08 5.58 6.48 17.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9949 2.3044 2.5263 2.5408 2.4656 2.4277 2.24 -7.45%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.44 0.47 0.38 0.31 0.34 0.36 0.29 -
P/RPS 0.08 0.08 0.07 0.05 0.06 0.06 0.05 36.91%
P/EPS 5.30 5.56 4.70 3.87 6.69 6.42 4.47 12.05%
EY 18.88 17.97 21.26 25.82 14.95 15.58 22.36 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.15 0.12 0.14 0.15 0.13 42.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 23/05/07 26/02/07 28/11/06 28/08/06 12/06/06 06/03/06 -
Price 0.58 0.42 0.58 0.38 0.32 0.32 0.33 -
P/RPS 0.10 0.07 0.10 0.06 0.06 0.06 0.06 40.70%
P/EPS 6.98 4.97 7.18 4.75 6.29 5.71 5.09 23.50%
EY 14.32 20.11 13.93 21.06 15.89 17.53 19.65 -19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.18 0.23 0.15 0.13 0.13 0.15 55.38%

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