[BANENG] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[BANENG] BANENG HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.12%
YoY- -52.89%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 358,657 357,058 334,253 261,302 290,970 288,764 322,089 1.80%
PBT 2,570 5,554 5,477 5,436 10,341 21,644 18,893 -28.27%
Tax -482 -546 -448 -1,514 -2,017 -5,232 -10,190 -39.84%
NP 2,088 5,008 5,029 3,921 8,324 16,412 8,702 -21.16%
-
NP to SH 4,321 5,781 5,520 3,921 8,324 16,412 8,702 -11.00%
-
Tax Rate 18.75% 9.83% 8.18% 27.85% 19.50% 24.17% 53.94% -
Total Cost 356,569 352,050 329,224 257,381 282,646 272,352 313,386 2.17%
-
Net Worth 140,443 152,329 142,883 145,849 143,930 127,703 65,107 13.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 140,443 152,329 142,883 145,849 143,930 127,703 65,107 13.66%
NOSH 60,018 59,972 60,035 60,020 59,971 56,256 32,553 10.72%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.58% 1.40% 1.50% 1.50% 2.86% 5.68% 2.70% -
ROE 3.08% 3.80% 3.86% 2.69% 5.78% 12.85% 13.37% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 597.58 595.37 556.76 435.36 485.18 513.30 989.41 -8.05%
EPS 7.20 9.64 9.20 6.53 13.88 29.17 26.73 -19.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.54 2.38 2.43 2.40 2.27 2.00 2.65%
Adjusted Per Share Value based on latest NOSH - 60,067
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 597.76 595.10 557.09 435.50 484.95 481.27 536.82 1.80%
EPS 7.20 9.64 9.20 6.54 13.87 27.35 14.50 -11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3407 2.5388 2.3814 2.4308 2.3988 2.1284 1.0851 13.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.55 0.31 0.38 1.10 2.55 3.26 0.00 -
P/RPS 0.09 0.05 0.07 0.25 0.53 0.64 0.00 -
P/EPS 7.64 3.22 4.13 16.84 18.37 11.17 0.00 -
EY 13.09 31.10 24.20 5.94 5.44 8.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.12 0.16 0.45 1.06 1.44 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 28/11/06 28/11/05 29/11/04 27/11/03 26/11/02 21/03/02 -
Price 0.46 0.38 0.34 1.18 2.54 3.42 0.00 -
P/RPS 0.08 0.06 0.06 0.27 0.52 0.67 0.00 -
P/EPS 6.39 3.94 3.70 18.06 18.30 11.72 0.00 -
EY 15.65 25.37 27.04 5.54 5.46 8.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.14 0.49 1.06 1.51 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