[BANENG] YoY 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
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 306,751 320,398 348,407 353,131 306,714 272,583 318,678 -0.63%
PBT -40,176 -5,666 4,543 3,127 2,860 5,248 19,588 -
Tax -819 3,147 -917 -769 -862 -2,364 -3,206 -20.32%
NP -40,995 -2,519 3,626 2,358 1,998 2,884 16,382 -
-
NP to SH -31,326 -581 4,840 3,890 1,998 3,028 16,382 -
-
Tax Rate - - 20.18% 24.59% 30.14% 45.05% 16.37% -
Total Cost 347,746 322,917 344,781 350,773 304,716 269,699 302,296 2.35%
-
Net Worth 83,737 136,200 151,579 134,400 223,652 141,557 140,930 -8.30%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 2,998 -
Div Payout % - - - - - - 18.30% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 83,737 136,200 151,579 134,400 223,652 141,557 140,930 -8.30%
NOSH 47,043 60,000 59,913 60,000 92,038 59,982 59,970 -3.96%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -13.36% -0.79% 1.04% 0.67% 0.65% 1.06% 5.14% -
ROE -37.41% -0.43% 3.19% 2.89% 0.89% 2.14% 11.62% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 652.06 534.00 581.52 588.55 333.25 454.44 531.39 3.46%
EPS -66.59 -0.97 8.08 6.48 2.17 5.05 27.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.78 2.27 2.53 2.24 2.43 2.36 2.35 -4.52%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 511.25 534.00 580.68 588.55 511.19 454.31 531.13 -0.63%
EPS -52.21 -0.97 8.07 6.48 3.33 5.05 27.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.3956 2.27 2.5263 2.24 3.7275 2.3593 2.3488 -8.30%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.16 0.44 0.38 0.29 1.05 2.42 3.36 -
P/RPS 0.02 0.08 0.07 0.05 0.32 0.53 0.63 -43.69%
P/EPS -0.24 -45.44 4.70 4.47 48.37 47.94 12.30 -
EY -416.18 -2.20 21.26 22.36 2.07 2.09 8.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 0.09 0.19 0.15 0.13 0.43 1.03 1.43 -36.90%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 26/02/07 06/03/06 28/02/05 27/02/04 25/02/03 -
Price 0.14 0.30 0.58 0.33 1.03 2.13 3.10 -
P/RPS 0.02 0.06 0.10 0.06 0.31 0.47 0.58 -42.91%
P/EPS -0.21 -30.98 7.18 5.09 47.45 42.19 11.35 -
EY -475.64 -3.23 13.93 19.65 2.11 2.37 8.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.08 0.13 0.23 0.15 0.42 0.90 1.32 -37.29%

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