[BENALEC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -72.46%
YoY- -21.2%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 265,835 198,995 124,105 57,748 155,280 130,384 101,473 90.14%
PBT 65,560 59,509 47,552 26,032 100,328 88,850 69,422 -3.74%
Tax -8,898 -6,880 -3,732 -3,316 -17,573 -16,859 -11,653 -16.47%
NP 56,662 52,629 43,820 22,716 82,755 71,991 57,769 -1.28%
-
NP to SH 56,750 52,710 43,901 22,795 82,758 71,991 57,769 -1.18%
-
Tax Rate 13.57% 11.56% 7.85% 12.74% 17.52% 18.97% 16.79% -
Total Cost 209,173 146,366 80,285 35,032 72,525 58,393 43,704 184.27%
-
Net Worth 552,167 0 534,794 537,310 495,001 469,836 459,189 13.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 24,005 23,946 - - - 14,812 -
Div Payout % - 45.54% 54.55% - - - 25.64% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 552,167 0 534,794 537,310 495,001 469,836 459,189 13.09%
NOSH 800,242 800,191 798,200 814,107 773,439 757,800 740,628 5.30%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.31% 26.45% 35.31% 39.34% 53.29% 55.21% 56.93% -
ROE 10.28% 0.00% 8.21% 4.24% 16.72% 15.32% 12.58% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.22 24.87 15.55 7.09 20.08 17.21 13.70 80.58%
EPS 7.10 6.60 5.50 2.80 10.70 9.50 7.80 -6.08%
DPS 0.00 3.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 0.69 0.00 0.67 0.66 0.64 0.62 0.62 7.39%
Adjusted Per Share Value based on latest NOSH - 814,107
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.08 19.52 12.18 5.67 15.23 12.79 9.96 90.08%
EPS 5.57 5.17 4.31 2.24 8.12 7.06 5.67 -1.18%
DPS 0.00 2.36 2.35 0.00 0.00 0.00 1.45 -
NAPS 0.5417 0.00 0.5247 0.5272 0.4857 0.461 0.4505 13.09%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.34 1.18 1.39 1.16 1.16 1.16 1.35 -
P/RPS 4.03 4.74 8.94 16.35 5.78 6.74 9.85 -44.91%
P/EPS 18.90 17.91 25.27 41.43 10.84 12.21 17.31 6.03%
EY 5.29 5.58 3.96 2.41 9.22 8.19 5.78 -5.73%
DY 0.00 2.54 2.16 0.00 0.00 0.00 1.48 -
P/NAPS 1.94 0.00 2.07 1.76 1.81 1.87 2.18 -7.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 28/02/12 -
Price 1.26 1.38 1.18 1.31 1.16 1.15 1.26 -
P/RPS 3.79 5.55 7.59 18.47 5.78 6.68 9.20 -44.66%
P/EPS 17.77 20.95 21.45 46.79 10.84 12.11 16.15 6.58%
EY 5.63 4.77 4.66 2.14 9.22 8.26 6.19 -6.13%
DY 0.00 2.17 2.54 0.00 0.00 0.00 1.59 -
P/NAPS 1.83 0.00 1.76 1.98 1.81 1.85 2.03 -6.68%

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