[BENALEC] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -0.29%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 57,748 24,896 28,911 26,893 74,580 65,955 51,104 8.46%
PBT 26,032 11,478 19,428 34,377 35,045 30,849 35,223 -18.21%
Tax -3,316 -714 -5,206 -5,535 -6,118 -8,036 -10,823 -54.45%
NP 22,716 10,764 14,222 28,842 28,927 22,813 24,400 -4.64%
-
NP to SH 22,795 10,767 14,222 28,842 28,927 22,813 24,400 -4.42%
-
Tax Rate 12.74% 6.22% 26.80% 16.10% 17.46% 26.05% 30.73% -
Total Cost 35,032 14,132 14,689 -1,949 45,653 43,142 26,704 19.77%
-
Net Worth 537,310 492,205 464,086 458,513 376,050 345,874 325,333 39.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 14,790 - - - -
Div Payout % - - - 51.28% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 537,310 492,205 464,086 458,513 376,050 345,874 325,333 39.59%
NOSH 814,107 769,071 748,526 739,538 723,175 735,903 739,393 6.60%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 39.34% 43.24% 49.19% 107.25% 38.79% 34.59% 47.75% -
ROE 4.24% 2.19% 3.06% 6.29% 7.69% 6.60% 7.50% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.09 3.24 3.86 3.64 10.31 8.96 6.91 1.72%
EPS 2.80 1.40 1.90 3.90 4.00 3.10 3.30 -10.34%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.62 0.62 0.52 0.47 0.44 30.94%
Adjusted Per Share Value based on latest NOSH - 739,538
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.60 2.41 2.80 2.61 7.23 6.39 4.95 8.54%
EPS 2.21 1.04 1.38 2.80 2.80 2.21 2.37 -4.54%
DPS 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
NAPS 0.5209 0.4771 0.4499 0.4445 0.3645 0.3353 0.3154 39.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.16 1.16 1.16 1.35 1.08 1.44 1.36 -
P/RPS 16.35 35.83 30.03 37.12 10.47 16.07 19.68 -11.59%
P/EPS 41.43 82.86 61.05 34.62 27.00 46.45 41.21 0.35%
EY 2.41 1.21 1.64 2.89 3.70 2.15 2.43 -0.54%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 1.76 1.81 1.87 2.18 2.08 3.06 3.09 -31.21%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 22/08/11 25/05/11 -
Price 1.31 1.16 1.15 1.26 1.36 1.32 1.51 -
P/RPS 18.47 35.83 29.77 34.65 13.19 14.73 21.85 -10.57%
P/EPS 46.79 82.86 60.53 32.31 34.00 42.58 45.76 1.49%
EY 2.14 1.21 1.65 3.10 2.94 2.35 2.19 -1.52%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 1.98 1.81 1.85 2.03 2.62 2.81 3.43 -30.60%

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