[BENALEC] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -7.41%
YoY- -26.82%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 14,403 66,840 74,890 66,357 57,748 24,896 28,911 -37.12%
PBT -4,931 6,051 11,957 21,520 26,032 11,478 19,428 -
Tax 270 -2,018 -3,148 -416 -3,316 -714 -5,206 -
NP -4,661 4,033 8,809 21,104 22,716 10,764 14,222 -
-
NP to SH -4,655 4,040 8,809 21,106 22,795 10,767 14,222 -
-
Tax Rate - 33.35% 26.33% 1.93% 12.74% 6.22% 26.80% -
Total Cost 19,064 62,807 66,081 45,253 35,032 14,132 14,689 18.96%
-
Net Worth 535,324 570,457 0 543,885 537,310 492,205 464,086 9.97%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 24,353 - - - -
Div Payout % - - - 115.38% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 535,324 570,457 0 543,885 537,310 492,205 464,086 9.97%
NOSH 775,833 826,749 808,615 811,769 814,107 769,071 748,526 2.41%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -32.36% 6.03% 11.76% 31.80% 39.34% 43.24% 49.19% -
ROE -0.87% 0.71% 0.00% 3.88% 4.24% 2.19% 3.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.86 8.08 9.26 8.17 7.09 3.24 3.86 -38.50%
EPS -0.60 0.50 1.10 2.60 2.80 1.40 1.90 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.00 0.67 0.66 0.64 0.62 7.38%
Adjusted Per Share Value based on latest NOSH - 811,769
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.40 6.48 7.26 6.43 5.60 2.41 2.80 -36.97%
EPS -0.45 0.39 0.85 2.05 2.21 1.04 1.38 -
DPS 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
NAPS 0.5189 0.553 0.00 0.5272 0.5209 0.4771 0.4499 9.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.20 1.34 1.18 1.39 1.16 1.16 1.16 -
P/RPS 64.64 16.57 12.74 17.00 16.35 35.83 30.03 66.63%
P/EPS -200.00 274.22 108.32 53.46 41.43 82.86 61.05 -
EY -0.50 0.36 0.92 1.87 2.41 1.21 1.64 -
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 1.74 1.94 0.00 2.07 1.76 1.81 1.87 -4.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 22/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 -
Price 1.01 1.26 1.38 1.18 1.31 1.16 1.15 -
P/RPS 54.40 15.59 14.90 14.44 18.47 35.83 29.77 49.41%
P/EPS -168.33 257.85 126.68 45.38 46.79 82.86 60.53 -
EY -0.59 0.39 0.79 2.20 2.14 1.21 1.65 -
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 1.46 1.83 0.00 1.76 1.98 1.81 1.85 -14.58%

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