[BENALEC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 24.62%
YoY- -1.74%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 124,105 57,748 155,280 130,384 101,473 74,580 214,487 -30.44%
PBT 47,552 26,032 100,328 88,850 69,422 35,045 129,936 -48.68%
Tax -3,732 -3,316 -17,573 -16,859 -11,653 -6,118 -33,856 -76.85%
NP 43,820 22,716 82,755 71,991 57,769 28,927 96,080 -40.60%
-
NP to SH 43,901 22,795 82,758 71,991 57,769 28,927 96,080 -40.53%
-
Tax Rate 7.85% 12.74% 17.52% 18.97% 16.79% 17.46% 26.06% -
Total Cost 80,285 35,032 72,525 58,393 43,704 45,653 118,407 -22.72%
-
Net Worth 534,794 537,310 495,001 469,836 459,189 376,050 342,103 34.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 23,946 - - - 14,812 - - -
Div Payout % 54.55% - - - 25.64% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 534,794 537,310 495,001 469,836 459,189 376,050 342,103 34.51%
NOSH 798,200 814,107 773,439 757,800 740,628 723,175 727,878 6.31%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 35.31% 39.34% 53.29% 55.21% 56.93% 38.79% 44.80% -
ROE 8.21% 4.24% 16.72% 15.32% 12.58% 7.69% 28.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.55 7.09 20.08 17.21 13.70 10.31 29.47 -34.57%
EPS 5.50 2.80 10.70 9.50 7.80 4.00 13.20 -44.06%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.67 0.66 0.64 0.62 0.62 0.52 0.47 26.52%
Adjusted Per Share Value based on latest NOSH - 748,526
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.03 5.60 15.05 12.64 9.84 7.23 20.79 -30.44%
EPS 4.26 2.21 8.02 6.98 5.60 2.80 9.31 -40.47%
DPS 2.32 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 0.5184 0.5209 0.4798 0.4554 0.4451 0.3645 0.3316 34.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.39 1.16 1.16 1.16 1.35 1.08 1.44 -
P/RPS 8.94 16.35 5.78 6.74 9.85 10.47 4.89 49.24%
P/EPS 25.27 41.43 10.84 12.21 17.31 27.00 10.91 74.61%
EY 3.96 2.41 9.22 8.19 5.78 3.70 9.17 -42.72%
DY 2.16 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 2.07 1.76 1.81 1.87 2.18 2.08 3.06 -22.84%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 22/08/11 -
Price 1.18 1.31 1.16 1.15 1.26 1.36 1.32 -
P/RPS 7.59 18.47 5.78 6.68 9.20 13.19 4.48 41.88%
P/EPS 21.45 46.79 10.84 12.11 16.15 34.00 10.00 65.93%
EY 4.66 2.14 9.22 8.26 6.19 2.94 10.00 -39.75%
DY 2.54 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 1.76 1.98 1.81 1.85 2.03 2.62 2.81 -26.69%

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