[BENALEC] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -37.9%
YoY- -89.76%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 97,170 102,464 79,409 44,040 59,447 12,933 60,230 37.59%
PBT 11,647 9,479 8,885 2,001 2,931 -9,989 7,527 33.81%
Tax -6,582 -4,953 -2,282 -140 -823 869 -4,067 37.88%
NP 5,065 4,526 6,603 1,861 2,108 -9,120 3,460 28.95%
-
NP to SH 4,531 4,870 6,485 1,232 1,984 -9,014 3,460 19.71%
-
Tax Rate 56.51% 52.25% 25.68% 7.00% 28.08% - 54.03% -
Total Cost 92,105 97,938 72,806 42,179 57,339 22,053 56,770 38.11%
-
Net Worth 581,478 608,749 616,074 461,999 734,449 581,812 605,499 -2.66%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 581,478 608,749 616,074 461,999 734,449 581,812 605,499 -2.66%
NOSH 755,166 811,666 810,624 615,999 992,499 819,454 864,999 -8.66%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.21% 4.42% 8.32% 4.23% 3.55% -70.52% 5.74% -
ROE 0.78% 0.80% 1.05% 0.27% 0.27% -1.55% 0.57% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.87 12.62 9.80 7.15 5.99 1.58 6.96 50.71%
EPS 0.60 0.60 0.80 0.20 0.20 -1.10 0.40 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.76 0.75 0.74 0.71 0.70 6.56%
Adjusted Per Share Value based on latest NOSH - 615,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.42 9.93 7.70 4.27 5.76 1.25 5.84 37.57%
EPS 0.44 0.47 0.63 0.12 0.19 -0.87 0.34 18.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5637 0.5901 0.5972 0.4478 0.712 0.564 0.587 -2.66%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.495 0.525 0.555 0.575 0.575 0.785 0.565 -
P/RPS 3.85 4.16 5.67 8.04 9.60 49.74 8.11 -39.17%
P/EPS 82.50 87.50 69.38 287.50 287.64 -71.36 141.25 -30.14%
EY 1.21 1.14 1.44 0.35 0.35 -1.40 0.71 42.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.73 0.77 0.78 1.11 0.81 -14.54%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 26/02/16 25/11/15 24/08/15 25/05/15 11/02/15 -
Price 0.42 0.50 0.515 0.58 0.545 0.705 0.88 -
P/RPS 3.26 3.96 5.26 8.11 9.10 44.67 12.64 -59.51%
P/EPS 70.00 83.33 64.37 290.00 272.64 -64.09 220.00 -53.42%
EY 1.43 1.20 1.55 0.34 0.37 -1.56 0.45 116.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.68 0.77 0.74 0.99 1.26 -42.48%

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