[BENALEC] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -3.7%
YoY- -24.01%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 57,612 265,835 265,326 248,210 230,992 155,280 173,845 -52.07%
PBT -19,724 65,560 79,345 95,104 104,128 100,328 118,466 -
Tax 1,080 -8,898 -9,173 -7,464 -13,264 -17,573 -22,478 -
NP -18,644 56,662 70,172 87,640 90,864 82,755 95,988 -
-
NP to SH -18,620 56,750 70,280 87,802 91,180 82,758 95,988 -
-
Tax Rate - 13.57% 11.56% 7.85% 12.74% 17.52% 18.97% -
Total Cost 76,256 209,173 195,154 160,570 140,128 72,525 77,857 -1.37%
-
Net Worth 535,324 552,167 0 534,794 537,310 495,001 469,835 9.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 32,007 47,892 - - - -
Div Payout % - - 45.54% 54.55% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 535,324 552,167 0 534,794 537,310 495,001 469,835 9.08%
NOSH 775,833 800,242 800,191 798,200 814,107 773,439 757,799 1.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -32.36% 21.31% 26.45% 35.31% 39.34% 53.29% 55.21% -
ROE -3.48% 10.28% 0.00% 16.42% 16.97% 16.72% 20.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.43 33.22 33.16 31.10 28.37 20.08 22.94 -52.80%
EPS -2.40 7.10 8.80 11.00 11.20 10.70 12.67 -
DPS 0.00 0.00 4.00 6.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.00 0.67 0.66 0.64 0.62 7.38%
Adjusted Per Share Value based on latest NOSH - 811,769
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.65 26.08 26.03 24.35 22.66 15.23 17.06 -52.09%
EPS -1.83 5.57 6.90 8.61 8.95 8.12 9.42 -
DPS 0.00 0.00 3.14 4.70 0.00 0.00 0.00 -
NAPS 0.5252 0.5417 0.00 0.5247 0.5272 0.4857 0.461 9.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.20 1.34 1.18 1.39 1.16 1.16 1.16 -
P/RPS 16.16 4.03 3.56 4.47 4.09 5.78 5.06 116.71%
P/EPS -50.00 18.90 13.44 12.64 10.36 10.84 9.16 -
EY -2.00 5.29 7.44 7.91 9.66 9.22 10.92 -
DY 0.00 0.00 3.39 4.32 0.00 0.00 0.00 -
P/NAPS 1.74 1.94 0.00 2.07 1.76 1.81 1.87 -4.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 22/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 -
Price 1.01 1.26 1.38 1.18 1.31 1.16 1.15 -
P/RPS 13.60 3.79 4.16 3.79 4.62 5.78 5.01 94.47%
P/EPS -42.08 17.77 15.71 10.73 11.70 10.84 9.08 -
EY -2.38 5.63 6.36 9.32 8.55 9.22 11.01 -
DY 0.00 0.00 2.90 5.08 0.00 0.00 0.00 -
P/NAPS 1.46 1.83 0.00 1.76 1.98 1.81 1.85 -14.58%

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