[BENALEC] QoQ 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- 111.71%
YoY- -21.2%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 66,840 74,890 66,357 57,748 24,896 28,911 26,893 83.58%
PBT 6,051 11,957 21,520 26,032 11,478 19,428 34,377 -68.62%
Tax -2,018 -3,148 -416 -3,316 -714 -5,206 -5,535 -48.99%
NP 4,033 8,809 21,104 22,716 10,764 14,222 28,842 -73.09%
-
NP to SH 4,040 8,809 21,106 22,795 10,767 14,222 28,842 -73.06%
-
Tax Rate 33.35% 26.33% 1.93% 12.74% 6.22% 26.80% 16.10% -
Total Cost 62,807 66,081 45,253 35,032 14,132 14,689 -1,949 -
-
Net Worth 570,457 0 543,885 537,310 492,205 464,086 458,513 15.69%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 24,353 - - - 14,790 -
Div Payout % - - 115.38% - - - 51.28% -
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 570,457 0 543,885 537,310 492,205 464,086 458,513 15.69%
NOSH 826,749 808,615 811,769 814,107 769,071 748,526 739,538 7.72%
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 6.03% 11.76% 31.80% 39.34% 43.24% 49.19% 107.25% -
ROE 0.71% 0.00% 3.88% 4.24% 2.19% 3.06% 6.29% -
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 8.08 9.26 8.17 7.09 3.24 3.86 3.64 70.24%
EPS 0.50 1.10 2.60 2.80 1.40 1.90 3.90 -74.60%
DPS 0.00 0.00 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 6.48 7.26 6.43 5.60 2.41 2.80 2.61 83.45%
EPS 0.39 0.85 2.05 2.21 1.04 1.38 2.80 -73.16%
DPS 0.00 0.00 2.36 0.00 0.00 0.00 1.43 -
NAPS 0.553 0.00 0.5272 0.5209 0.4771 0.4499 0.4445 15.68%
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 16.57 12.74 17.00 16.35 35.83 30.03 37.12 -41.62%
P/EPS 274.22 108.32 53.46 41.43 82.86 61.05 34.62 297.85%
EY 0.36 0.92 1.87 2.41 1.21 1.64 2.89 -75.08%
DY 0.00 0.00 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 15.59 14.90 14.44 18.47 35.83 29.77 34.65 -41.31%
P/EPS 257.85 126.68 45.38 46.79 82.86 60.53 32.31 299.85%
EY 0.39 0.79 2.20 2.14 1.21 1.65 3.10 -74.92%
DY 0.00 0.00 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