[BENALEC] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -19.96%
YoY- -26.78%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 218,920 57,612 265,835 265,326 248,210 230,992 155,280 25.65%
PBT 58,172 -19,724 65,560 79,345 95,104 104,128 100,328 -30.39%
Tax -16,812 1,080 -8,898 -9,173 -7,464 -13,264 -17,573 -2.90%
NP 41,360 -18,644 56,662 70,172 87,640 90,864 82,755 -36.94%
-
NP to SH 41,374 -18,620 56,750 70,280 87,802 91,180 82,758 -36.92%
-
Tax Rate 28.90% - 13.57% 11.56% 7.85% 12.74% 17.52% -
Total Cost 177,560 76,256 209,173 195,154 160,570 140,128 72,525 81.35%
-
Net Worth 556,957 535,324 552,167 0 534,794 537,310 495,001 8.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 31,826 - - 32,007 47,892 - - -
Div Payout % 76.92% - - 45.54% 54.55% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 556,957 535,324 552,167 0 534,794 537,310 495,001 8.15%
NOSH 795,653 775,833 800,242 800,191 798,200 814,107 773,439 1.90%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.89% -32.36% 21.31% 26.45% 35.31% 39.34% 53.29% -
ROE 7.43% -3.48% 10.28% 0.00% 16.42% 16.97% 16.72% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.51 7.43 33.22 33.16 31.10 28.37 20.08 23.28%
EPS 5.20 -2.40 7.10 8.80 11.00 11.20 10.70 -38.10%
DPS 4.00 0.00 0.00 4.00 6.00 0.00 0.00 -
NAPS 0.70 0.69 0.69 0.00 0.67 0.66 0.64 6.13%
Adjusted Per Share Value based on latest NOSH - 808,615
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.48 5.65 26.08 26.03 24.35 22.66 15.23 25.68%
EPS 4.06 -1.83 5.57 6.90 8.61 8.95 8.12 -36.92%
DPS 3.12 0.00 0.00 3.14 4.70 0.00 0.00 -
NAPS 0.5464 0.5252 0.5417 0.00 0.5247 0.5272 0.4857 8.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.85 1.20 1.34 1.18 1.39 1.16 1.16 -
P/RPS 3.09 16.16 4.03 3.56 4.47 4.09 5.78 -34.05%
P/EPS 16.35 -50.00 18.90 13.44 12.64 10.36 10.84 31.42%
EY 6.12 -2.00 5.29 7.44 7.91 9.66 9.22 -23.84%
DY 4.71 0.00 0.00 3.39 4.32 0.00 0.00 -
P/NAPS 1.21 1.74 1.94 0.00 2.07 1.76 1.81 -23.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 22/08/13 29/05/13 26/02/13 28/11/12 29/08/12 -
Price 0.88 1.01 1.26 1.38 1.18 1.31 1.16 -
P/RPS 3.20 13.60 3.79 4.16 3.79 4.62 5.78 -32.50%
P/EPS 16.92 -42.08 17.77 15.71 10.73 11.70 10.84 34.45%
EY 5.91 -2.38 5.63 6.36 9.32 8.55 9.22 -25.59%
DY 4.55 0.00 0.00 2.90 5.08 0.00 0.00 -
P/NAPS 1.26 1.46 1.83 0.00 1.76 1.98 1.81 -21.40%

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