[BENALEC] QoQ Quarter Result on 31-Mar-2011 [#3]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 29.03%
YoY--%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 26,893 74,580 65,955 51,104 45,223 52,205 0 -
PBT 34,377 35,045 30,849 35,223 25,136 38,729 0 -
Tax -5,535 -6,118 -8,036 -10,823 -6,226 -8,771 0 -
NP 28,842 28,927 22,813 24,400 18,910 29,958 0 -
-
NP to SH 28,842 28,927 22,813 24,400 18,910 29,958 0 -
-
Tax Rate 16.10% 17.46% 26.05% 30.73% 24.77% 22.65% - -
Total Cost -1,949 45,653 43,142 26,704 26,313 22,247 0 -
-
Net Worth 458,513 376,050 345,874 325,333 201,706 180,996 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 14,790 - - - - - - -
Div Payout % 51.28% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 458,513 376,050 345,874 325,333 201,706 180,996 0 -
NOSH 739,538 723,175 735,903 739,393 630,333 624,124 0 -
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 107.25% 38.79% 34.59% 47.75% 41.82% 57.39% 0.00% -
ROE 6.29% 7.69% 6.60% 7.50% 9.38% 16.55% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.64 10.31 8.96 6.91 7.17 8.36 0.00 -
EPS 3.90 4.00 3.10 3.30 3.00 4.80 0.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.52 0.47 0.44 0.32 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 739,393
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.61 7.23 6.39 4.95 4.38 5.06 0.00 -
EPS 2.80 2.80 2.21 2.37 1.83 2.90 0.00 -
DPS 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4445 0.3645 0.3353 0.3154 0.1955 0.1755 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 - - - -
Price 1.35 1.08 1.44 1.36 0.00 0.00 0.00 -
P/RPS 37.12 10.47 16.07 19.68 0.00 0.00 0.00 -
P/EPS 34.62 27.00 46.45 41.21 0.00 0.00 0.00 -
EY 2.89 3.70 2.15 2.43 0.00 0.00 0.00 -
DY 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.08 3.06 3.09 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 22/08/11 25/05/11 25/02/11 11/01/11 - -
Price 1.26 1.36 1.32 1.51 1.28 0.00 0.00 -
P/RPS 34.65 13.19 14.73 21.85 17.84 0.00 0.00 -
P/EPS 32.31 34.00 42.58 45.76 42.67 0.00 0.00 -
EY 3.10 2.94 2.35 2.19 2.34 0.00 0.00 -
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.62 2.81 3.43 4.00 0.00 0.00 -

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