[BANENG] YoY Annual (Unaudited) 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
YoY- 42.43%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 395,531 301,314 275,925 318,678 277,801 9.22%
PBT 2,048 3,641 2,857 19,588 12,767 -36.69%
Tax -975 -1,699 -252 -3,206 -1,265 -6.29%
NP 1,073 1,942 2,605 16,382 11,502 -44.71%
-
NP to SH 2,459 1,942 3,681 16,382 11,502 -31.98%
-
Tax Rate 47.61% 46.66% 8.82% 16.37% 9.91% -
Total Cost 394,458 299,372 273,320 302,296 266,299 10.31%
-
Net Worth 109,842 145,939 140,902 132,203 68,041 12.71%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 2,812 - -
Div Payout % - - - 17.17% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 109,842 145,939 140,902 132,203 68,041 12.71%
NOSH 59,696 66,036 59,958 56,256 32,555 16.35%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.27% 0.64% 0.94% 5.14% 4.14% -
ROE 2.24% 1.33% 2.61% 12.39% 16.90% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 662.56 456.29 460.19 566.47 853.30 -6.12%
EPS 4.10 3.24 4.34 29.12 35.33 -41.61%
DPS 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.84 2.21 2.35 2.35 2.09 -3.13%
Adjusted Per Share Value based on latest NOSH - 59,970
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 659.22 502.19 459.88 531.13 463.00 9.22%
EPS 4.10 3.24 6.13 27.30 19.17 -31.97%
DPS 0.00 0.00 0.00 4.69 0.00 -
NAPS 1.8307 2.4323 2.3484 2.2034 1.134 12.71%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.29 1.05 2.42 3.36 0.00 -
P/RPS 0.04 0.23 0.53 0.59 0.00 -
P/EPS 7.04 35.70 39.42 11.54 0.00 -
EY 14.20 2.80 2.54 8.67 0.00 -
DY 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.16 0.48 1.03 1.43 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 12/06/06 28/02/05 27/02/04 25/02/03 - -
Price 0.32 1.03 2.13 3.10 0.00 -
P/RPS 0.05 0.23 0.46 0.55 0.00 -
P/EPS 7.77 35.02 34.69 10.65 0.00 -
EY 12.87 2.86 2.88 9.39 0.00 -
DY 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.17 0.47 0.91 1.32 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