[BANENG] QoQ TTM 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- -5.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 320,333 290,357 301,382 318,678 318,110 345,808 0 -
PBT 11,110 14,494 17,665 19,588 21,663 20,771 0 -
Tax -795 -1,939 -2,772 -3,206 -4,378 -3,214 0 -
NP 10,315 12,555 14,893 16,382 17,285 17,557 0 -
-
NP to SH 10,459 12,699 14,893 16,382 17,285 17,557 0 -
-
Tax Rate 7.16% 13.38% 15.69% 16.37% 20.21% 15.47% - -
Total Cost 310,018 277,802 286,489 302,296 300,825 328,251 0 -
-
Net Worth 143,841 154,172 142,867 140,930 136,199 133,257 104,927 23.38%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,998 2,998 2,998 2,998 - - - -
Div Payout % 28.67% 23.61% 20.13% 18.30% - - - -
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 143,841 154,172 142,867 140,930 136,199 133,257 104,927 23.38%
NOSH 59,933 63,707 60,028 59,970 59,999 60,025 52,463 9.27%
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 3.22% 4.32% 4.94% 5.14% 5.43% 5.08% 0.00% -
ROE 7.27% 8.24% 10.42% 11.62% 12.69% 13.18% 0.00% -
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 534.48 455.77 502.07 531.39 530.18 576.10 0.00 -
EPS 17.45 19.93 24.81 27.32 28.81 29.25 0.00 -
DPS 5.00 4.71 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.40 2.42 2.38 2.35 2.27 2.22 2.00 12.91%
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 533.89 483.93 502.30 531.13 530.18 576.35 0.00 -
EPS 17.43 21.16 24.82 27.30 28.81 29.26 0.00 -
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.3974 2.5695 2.3811 2.3488 2.27 2.221 1.7488 23.38%
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 0.48 0.60 0.62 0.63 0.61 0.61 0.00 -
P/EPS 14.61 13.70 12.49 12.30 11.32 12.03 0.00 -
EY 6.84 7.30 8.00 8.13 8.84 8.31 0.00 -
DY 1.96 1.72 1.61 1.49 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.30 1.43 1.44 1.59 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 - -
Price 2.54 2.66 3.20 3.10 3.42 3.26 0.00 -
P/RPS 0.48 0.58 0.64 0.58 0.65 0.57 0.00 -
P/EPS 14.56 13.34 12.90 11.35 11.87 11.15 0.00 -
EY 6.87 7.49 7.75 8.81 8.42 8.97 0.00 -
DY 1.97 1.77 1.56 1.61 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 1.34 1.32 1.51 1.47 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