[BENALEC] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 31.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 130,384 101,473 74,580 214,487 148,532 97,428 52,205 83.97%
PBT 88,850 69,422 35,045 129,936 99,088 63,865 38,729 73.85%
Tax -16,859 -11,653 -6,118 -33,856 -25,820 -14,997 -8,771 54.53%
NP 71,991 57,769 28,927 96,080 73,268 48,868 29,958 79.31%
-
NP to SH 71,991 57,769 28,927 96,080 73,268 48,868 29,958 79.31%
-
Tax Rate 18.97% 16.79% 17.46% 26.06% 26.06% 23.48% 22.65% -
Total Cost 58,393 43,704 45,653 118,407 75,264 48,560 22,247 90.16%
-
Net Worth 469,836 459,189 376,050 342,103 322,379 200,484 180,996 88.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 14,812 - - - - - -
Div Payout % - 25.64% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 469,836 459,189 376,050 342,103 322,379 200,484 180,996 88.76%
NOSH 757,800 740,628 723,175 727,878 732,680 626,512 624,124 13.79%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 55.21% 56.93% 38.79% 44.80% 49.33% 50.16% 57.39% -
ROE 15.32% 12.58% 7.69% 28.09% 22.73% 24.38% 16.55% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 17.21 13.70 10.31 29.47 20.27 15.55 8.36 61.75%
EPS 9.50 7.80 4.00 13.20 10.00 7.80 4.80 57.57%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.52 0.47 0.44 0.32 0.29 65.88%
Adjusted Per Share Value based on latest NOSH - 735,903
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.64 9.84 7.23 20.79 14.40 9.44 5.06 84.00%
EPS 6.98 5.60 2.80 9.31 7.10 4.74 2.90 79.50%
DPS 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4554 0.4451 0.3645 0.3316 0.3125 0.1943 0.1755 88.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - - -
Price 1.16 1.35 1.08 1.44 1.36 0.00 0.00 -
P/RPS 6.74 9.85 10.47 4.89 6.71 0.00 0.00 -
P/EPS 12.21 17.31 27.00 10.91 13.60 0.00 0.00 -
EY 8.19 5.78 3.70 9.17 7.35 0.00 0.00 -
DY 0.00 1.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.18 2.08 3.06 3.09 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 29/11/11 22/08/11 25/05/11 25/02/11 11/01/11 -
Price 1.15 1.26 1.36 1.32 1.51 1.28 0.00 -
P/RPS 6.68 9.20 13.19 4.48 7.45 8.23 0.00 -
P/EPS 12.11 16.15 34.00 10.00 15.10 16.41 0.00 -
EY 8.26 6.19 2.94 10.00 6.62 6.09 0.00 -
DY 0.00 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.03 2.62 2.81 3.43 4.00 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