[BENALEC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 20.07%
YoY- -26.78%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 109,460 14,403 265,835 198,995 124,105 57,748 155,280 -20.74%
PBT 29,086 -4,931 65,560 59,509 47,552 26,032 100,328 -56.09%
Tax -8,406 270 -8,898 -6,880 -3,732 -3,316 -17,573 -38.75%
NP 20,680 -4,661 56,662 52,629 43,820 22,716 82,755 -60.22%
-
NP to SH 20,687 -4,655 56,750 52,710 43,901 22,795 82,758 -60.21%
-
Tax Rate 28.90% - 13.57% 11.56% 7.85% 12.74% 17.52% -
Total Cost 88,780 19,064 209,173 146,366 80,285 35,032 72,525 14.39%
-
Net Worth 556,957 535,324 552,167 0 534,794 537,310 495,001 8.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 15,913 - - 24,005 23,946 - - -
Div Payout % 76.92% - - 45.54% 54.55% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 556,957 535,324 552,167 0 534,794 537,310 495,001 8.15%
NOSH 795,653 775,833 800,242 800,191 798,200 814,107 773,439 1.90%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.89% -32.36% 21.31% 26.45% 35.31% 39.34% 53.29% -
ROE 3.71% -0.87% 10.28% 0.00% 8.21% 4.24% 16.72% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.76 1.86 33.22 24.87 15.55 7.09 20.08 -22.21%
EPS 2.60 -0.60 7.10 6.60 5.50 2.80 10.70 -60.95%
DPS 2.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 0.70 0.69 0.69 0.00 0.67 0.66 0.64 6.13%
Adjusted Per Share Value based on latest NOSH - 808,615
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.74 1.41 26.08 19.52 12.18 5.67 15.23 -20.72%
EPS 2.03 -0.46 5.57 5.17 4.31 2.24 8.12 -60.21%
DPS 1.56 0.00 0.00 2.36 2.35 0.00 0.00 -
NAPS 0.5464 0.5252 0.5417 0.00 0.5247 0.5272 0.4857 8.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.85 1.20 1.34 1.18 1.39 1.16 1.16 -
P/RPS 6.18 64.64 4.03 4.74 8.94 16.35 5.78 4.54%
P/EPS 32.69 -200.00 18.90 17.91 25.27 41.43 10.84 108.31%
EY 3.06 -0.50 5.29 5.58 3.96 2.41 9.22 -51.96%
DY 2.35 0.00 0.00 2.54 2.16 0.00 0.00 -
P/NAPS 1.21 1.74 1.94 0.00 2.07 1.76 1.81 -23.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 22/08/13 29/05/13 26/02/13 28/11/12 29/08/12 -
Price 0.88 1.01 1.26 1.38 1.18 1.31 1.16 -
P/RPS 6.40 54.40 3.79 5.55 7.59 18.47 5.78 7.00%
P/EPS 33.85 -168.33 17.77 20.95 21.45 46.79 10.84 113.19%
EY 2.95 -0.59 5.63 4.77 4.66 2.14 9.22 -53.12%
DY 2.27 0.00 0.00 2.17 2.54 0.00 0.00 -
P/NAPS 1.26 1.46 1.83 0.00 1.76 1.98 1.81 -21.40%

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