[BANENG] YoY Cumulative 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- 43.81%
YoY- -52.89%
Quarter Report
Latest QR
Upcoming QR
BANENG's Result
BANENG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 268,993 267,794 250,690 195,977 218,228 216,573 241,567 1.80%
PBT 1,928 4,166 4,108 4,077 7,756 16,233 14,170 -28.27%
Tax -362 -410 -336 -1,136 -1,513 -3,924 -7,643 -39.83%
NP 1,566 3,756 3,772 2,941 6,243 12,309 6,527 -21.16%
-
NP to SH 3,241 4,336 4,140 2,941 6,243 12,309 6,527 -11.00%
-
Tax Rate 18.78% 9.84% 8.18% 27.86% 19.51% 24.17% 53.94% -
Total Cost 267,427 264,038 246,918 193,036 211,985 204,264 235,040 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 2.31% 2.85% 2.90% 2.02% 4.34% 9.64% 10.03% -
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 448.18 446.53 417.57 326.52 363.89 384.97 742.06 -8.05%
EPS 5.40 7.23 6.90 4.90 10.41 21.88 20.05 -19.63%
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 448.32 446.32 417.82 326.63 363.71 360.96 402.61 1.80%
EPS 5.40 7.23 6.90 4.90 10.41 20.52 10.88 -11.01%
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 0.12 0.07 0.09 0.34 0.70 0.85 0.00 -
P/EPS 10.19 4.29 5.51 22.45 24.50 14.90 0.00 -
EY 9.82 23.32 18.15 4.45 4.08 6.71 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 0.10 0.09 0.08 0.36 0.70 0.89 0.00 -
P/EPS 8.52 5.26 4.93 24.08 24.40 15.63 0.00 -
EY 11.74 19.03 20.28 4.15 4.10 6.40 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