[BENALEC] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 10.37%
YoY- -56.68%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 108,160 47,930 211,017 179,488 109,460 14,403 265,835 -45.00%
PBT 26,218 18,691 18,287 33,349 29,086 -4,931 65,560 -45.62%
Tax -10,733 -6,666 -11,095 -10,525 -8,406 270 -8,898 13.27%
NP 15,485 12,025 7,192 22,824 20,680 -4,661 56,662 -57.78%
-
NP to SH 15,487 12,027 7,205 22,832 20,687 -4,655 56,750 -57.82%
-
Tax Rate 40.94% 35.66% 60.67% 31.56% 28.90% - 13.57% -
Total Cost 92,675 35,905 203,825 156,664 88,780 19,064 209,173 -41.79%
-
Net Worth 570,573 561,259 536,372 578,954 556,957 535,324 552,167 2.20%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,445 - - 16,308 15,913 - - -
Div Payout % 15.79% - - 71.43% 76.92% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 570,573 561,259 536,372 578,954 556,957 535,324 552,167 2.20%
NOSH 815,105 801,800 800,555 815,428 795,653 775,833 800,242 1.23%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.32% 25.09% 3.41% 12.72% 18.89% -32.36% 21.31% -
ROE 2.71% 2.14% 1.34% 3.94% 3.71% -0.87% 10.28% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.27 5.98 26.36 22.01 13.76 1.86 33.22 -45.66%
EPS 1.90 1.50 0.90 2.80 2.60 -0.60 7.10 -58.37%
DPS 0.30 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.70 0.70 0.67 0.71 0.70 0.69 0.69 0.96%
Adjusted Per Share Value based on latest NOSH - 715,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.61 4.70 20.70 17.61 10.74 1.41 26.08 -45.00%
EPS 1.52 1.18 0.71 2.24 2.03 -0.46 5.57 -57.82%
DPS 0.24 0.00 0.00 1.60 1.56 0.00 0.00 -
NAPS 0.5598 0.5507 0.5262 0.568 0.5464 0.5252 0.5417 2.20%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.565 0.905 1.13 0.90 0.85 1.20 1.34 -
P/RPS 4.26 15.14 4.29 4.09 6.18 64.64 4.03 3.75%
P/EPS 29.74 60.33 125.56 32.14 32.69 -200.00 18.90 35.17%
EY 3.36 1.66 0.80 3.11 3.06 -0.50 5.29 -26.04%
DY 0.53 0.00 0.00 2.22 2.35 0.00 0.00 -
P/NAPS 0.81 1.29 1.69 1.27 1.21 1.74 1.94 -44.04%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 18/11/14 25/08/14 22/05/14 28/02/14 26/11/13 22/08/13 -
Price 0.88 0.80 0.98 1.11 0.88 1.01 1.26 -
P/RPS 6.63 13.38 3.72 5.04 6.40 54.40 3.79 45.03%
P/EPS 46.32 53.33 108.89 39.64 33.85 -168.33 17.77 89.07%
EY 2.16 1.88 0.92 2.52 2.95 -0.59 5.63 -47.10%
DY 0.34 0.00 0.00 1.80 2.27 0.00 0.00 -
P/NAPS 1.26 1.14 1.46 1.56 1.26 1.46 1.83 -21.97%

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