[BANENG] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 56.85%
YoY- 94.69%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 370,235 344,844 344,710 353,131 361,427 368,365 334,142 7.07%
PBT 3,185 1,654 2,114 3,127 2,892 2,693 3,503 -6.14%
Tax -843 -417 -677 -769 -62 -207 -823 1.61%
NP 2,342 1,237 1,437 2,358 2,830 2,486 2,680 -8.58%
-
NP to SH 4,804 3,045 3,348 3,890 2,480 2,127 2,110 72.98%
-
Tax Rate 26.47% 25.21% 32.02% 24.59% 2.14% 7.69% 23.49% -
Total Cost 367,893 343,607 343,273 350,773 358,597 365,879 331,462 7.19%
-
Net Worth 152,450 147,938 145,660 134,400 142,800 142,299 142,392 4.65%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 152,450 147,938 145,660 134,400 142,800 142,299 142,392 4.65%
NOSH 60,019 59,894 59,696 60,000 60,000 60,041 60,081 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.63% 0.36% 0.42% 0.67% 0.78% 0.67% 0.80% -
ROE 3.15% 2.06% 2.30% 2.89% 1.74% 1.49% 1.48% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 616.85 575.76 577.43 588.55 602.38 613.51 556.15 7.14%
EPS 8.00 5.08 5.61 6.48 4.13 3.54 3.51 73.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.47 2.44 2.24 2.38 2.37 2.37 4.72%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 617.06 574.74 574.52 588.55 602.38 613.94 556.90 7.07%
EPS 8.01 5.08 5.58 6.48 4.13 3.55 3.52 72.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5408 2.4656 2.4277 2.24 2.38 2.3717 2.3732 4.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.34 0.36 0.29 0.38 0.87 0.92 -
P/RPS 0.05 0.06 0.06 0.05 0.06 0.14 0.17 -55.74%
P/EPS 3.87 6.69 6.42 4.47 9.19 24.56 26.20 -72.02%
EY 25.82 14.95 15.58 22.36 10.88 4.07 3.82 257.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.15 0.13 0.16 0.37 0.39 -54.39%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 28/08/06 12/06/06 06/03/06 28/11/05 29/08/05 30/05/05 -
Price 0.38 0.32 0.32 0.33 0.34 0.46 0.85 -
P/RPS 0.06 0.06 0.06 0.06 0.06 0.07 0.15 -45.68%
P/EPS 4.75 6.29 5.71 5.09 8.23 12.99 24.20 -66.19%
EY 21.06 15.89 17.53 19.65 12.16 7.70 4.13 195.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.13 0.15 0.14 0.19 0.36 -44.18%

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