[BENALEC] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 30.67%
YoY- 17.39%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 225,913 123,449 44,040 180,540 121,093 108,160 47,930 180.85%
PBT 20,365 10,886 2,001 19,161 16,229 26,218 18,691 5.87%
Tax -7,375 -2,422 -140 -10,687 -9,864 -10,733 -6,666 6.96%
NP 12,990 8,464 1,861 8,474 6,365 15,485 12,025 5.27%
-
NP to SH 12,587 7,717 1,232 8,458 6,473 15,487 12,027 3.07%
-
Tax Rate 36.21% 22.25% 7.00% 55.77% 60.78% 40.94% 35.66% -
Total Cost 212,923 114,985 42,179 172,066 114,728 92,675 35,905 227.27%
-
Net Worth 590,015 586,491 461,999 568,992 574,478 570,573 561,259 3.38%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 2,360 2,315 - - 2,427 2,445 - -
Div Payout % 18.75% 30.00% - - 37.50% 15.79% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 590,015 586,491 461,999 568,992 574,478 570,573 561,259 3.38%
NOSH 786,687 771,700 615,999 768,909 809,124 815,105 801,800 -1.25%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.75% 6.86% 4.23% 4.69% 5.26% 14.32% 25.09% -
ROE 2.13% 1.32% 0.27% 1.49% 1.13% 2.71% 2.14% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.72 16.00 7.15 23.48 14.97 13.27 5.98 184.38%
EPS 1.60 1.00 0.20 1.10 0.80 1.90 1.50 4.39%
DPS 0.30 0.30 0.00 0.00 0.30 0.30 0.00 -
NAPS 0.75 0.76 0.75 0.74 0.71 0.70 0.70 4.70%
Adjusted Per Share Value based on latest NOSH - 992,499
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.16 12.11 4.32 17.71 11.88 10.61 4.70 180.91%
EPS 1.23 0.76 0.12 0.83 0.64 1.52 1.18 2.80%
DPS 0.23 0.23 0.00 0.00 0.24 0.24 0.00 -
NAPS 0.5789 0.5754 0.4533 0.5582 0.5636 0.5598 0.5507 3.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.525 0.555 0.575 0.575 0.785 0.565 0.905 -
P/RPS 1.83 3.47 8.04 2.45 5.25 4.26 15.14 -75.52%
P/EPS 32.81 55.50 287.50 52.27 98.13 29.74 60.33 -33.34%
EY 3.05 1.80 0.35 1.91 1.02 3.36 1.66 49.95%
DY 0.57 0.54 0.00 0.00 0.38 0.53 0.00 -
P/NAPS 0.70 0.73 0.77 0.78 1.11 0.81 1.29 -33.44%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 25/11/15 24/08/15 25/05/15 11/02/15 18/11/14 -
Price 0.50 0.515 0.58 0.545 0.705 0.88 0.80 -
P/RPS 1.74 3.22 8.11 2.32 4.71 6.63 13.38 -74.29%
P/EPS 31.25 51.50 290.00 49.55 88.12 46.32 53.33 -29.95%
EY 3.20 1.94 0.34 2.02 1.13 2.16 1.88 42.51%
DY 0.60 0.58 0.00 0.00 0.43 0.34 0.00 -
P/NAPS 0.67 0.68 0.77 0.74 0.99 1.26 1.14 -29.81%

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