[BENALEC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 7.66%
YoY- -31.43%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 179,488 109,460 14,403 265,835 198,995 124,105 57,748 113.12%
PBT 33,349 29,086 -4,931 65,560 59,509 47,552 26,032 17.97%
Tax -10,525 -8,406 270 -8,898 -6,880 -3,732 -3,316 116.12%
NP 22,824 20,680 -4,661 56,662 52,629 43,820 22,716 0.31%
-
NP to SH 22,832 20,687 -4,655 56,750 52,710 43,901 22,795 0.10%
-
Tax Rate 31.56% 28.90% - 13.57% 11.56% 7.85% 12.74% -
Total Cost 156,664 88,780 19,064 209,173 146,366 80,285 35,032 171.68%
-
Net Worth 578,954 556,957 535,324 552,167 0 534,794 537,310 5.10%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16,308 15,913 - - 24,005 23,946 - -
Div Payout % 71.43% 76.92% - - 45.54% 54.55% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 578,954 556,957 535,324 552,167 0 534,794 537,310 5.10%
NOSH 815,428 795,653 775,833 800,242 800,191 798,200 814,107 0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.72% 18.89% -32.36% 21.31% 26.45% 35.31% 39.34% -
ROE 3.94% 3.71% -0.87% 10.28% 0.00% 8.21% 4.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.01 13.76 1.86 33.22 24.87 15.55 7.09 112.95%
EPS 2.80 2.60 -0.60 7.10 6.60 5.50 2.80 0.00%
DPS 2.00 2.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 0.71 0.70 0.69 0.69 0.00 0.67 0.66 4.99%
Adjusted Per Share Value based on latest NOSH - 826,749
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.61 10.74 1.41 26.08 19.52 12.18 5.67 113.01%
EPS 2.24 2.03 -0.46 5.57 5.17 4.31 2.24 0.00%
DPS 1.60 1.56 0.00 0.00 2.36 2.35 0.00 -
NAPS 0.568 0.5464 0.5252 0.5417 0.00 0.5247 0.5272 5.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.90 0.85 1.20 1.34 1.18 1.39 1.16 -
P/RPS 4.09 6.18 64.64 4.03 4.74 8.94 16.35 -60.33%
P/EPS 32.14 32.69 -200.00 18.90 17.91 25.27 41.43 -15.58%
EY 3.11 3.06 -0.50 5.29 5.58 3.96 2.41 18.54%
DY 2.22 2.35 0.00 0.00 2.54 2.16 0.00 -
P/NAPS 1.27 1.21 1.74 1.94 0.00 2.07 1.76 -19.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 28/02/14 26/11/13 22/08/13 29/05/13 26/02/13 28/11/12 -
Price 1.11 0.88 1.01 1.26 1.38 1.18 1.31 -
P/RPS 5.04 6.40 54.40 3.79 5.55 7.59 18.47 -57.96%
P/EPS 39.64 33.85 -168.33 17.77 20.95 21.45 46.79 -10.47%
EY 2.52 2.95 -0.59 5.63 4.77 4.66 2.14 11.52%
DY 1.80 2.27 0.00 0.00 2.17 2.54 0.00 -
P/NAPS 1.56 1.26 1.46 1.83 0.00 1.76 1.98 -14.70%

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