[BENALEC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 99.71%
YoY- 18.21%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 57,748 155,280 130,384 101,473 74,580 214,487 148,532 -46.63%
PBT 26,032 100,328 88,850 69,422 35,045 129,936 99,088 -58.88%
Tax -3,316 -17,573 -16,859 -11,653 -6,118 -33,856 -25,820 -74.44%
NP 22,716 82,755 71,991 57,769 28,927 96,080 73,268 -54.09%
-
NP to SH 22,795 82,758 71,991 57,769 28,927 96,080 73,268 -53.98%
-
Tax Rate 12.74% 17.52% 18.97% 16.79% 17.46% 26.06% 26.06% -
Total Cost 35,032 72,525 58,393 43,704 45,653 118,407 75,264 -39.85%
-
Net Worth 537,310 495,001 469,836 459,189 376,050 342,103 322,379 40.44%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 14,812 - - - -
Div Payout % - - - 25.64% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 537,310 495,001 469,836 459,189 376,050 342,103 322,379 40.44%
NOSH 814,107 773,439 757,800 740,628 723,175 727,878 732,680 7.25%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 39.34% 53.29% 55.21% 56.93% 38.79% 44.80% 49.33% -
ROE 4.24% 16.72% 15.32% 12.58% 7.69% 28.09% 22.73% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.09 20.08 17.21 13.70 10.31 29.47 20.27 -50.26%
EPS 2.80 10.70 9.50 7.80 4.00 13.20 10.00 -57.10%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.62 0.62 0.52 0.47 0.44 30.94%
Adjusted Per Share Value based on latest NOSH - 739,538
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.60 15.05 12.64 9.84 7.23 20.79 14.40 -46.62%
EPS 2.21 8.02 6.98 5.60 2.80 9.31 7.10 -53.97%
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 0.5209 0.4798 0.4554 0.4451 0.3645 0.3316 0.3125 40.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.16 1.16 1.16 1.35 1.08 1.44 1.36 -
P/RPS 16.35 5.78 6.74 9.85 10.47 4.89 6.71 80.78%
P/EPS 41.43 10.84 12.21 17.31 27.00 10.91 13.60 109.71%
EY 2.41 9.22 8.19 5.78 3.70 9.17 7.35 -52.35%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 1.76 1.81 1.87 2.18 2.08 3.06 3.09 -31.21%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 22/08/11 25/05/11 -
Price 1.31 1.16 1.15 1.26 1.36 1.32 1.51 -
P/RPS 18.47 5.78 6.68 9.20 13.19 4.48 7.45 82.87%
P/EPS 46.79 10.84 12.11 16.15 34.00 10.00 15.10 112.10%
EY 2.14 9.22 8.26 6.19 2.94 10.00 6.62 -52.80%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 1.98 1.81 1.85 2.03 2.62 2.81 3.43 -30.60%

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