[BENALEC] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -50.69%
YoY- -41.71%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 66,357 57,748 24,896 28,911 26,893 74,580 65,955 0.40%
PBT 21,520 26,032 11,478 19,428 34,377 35,045 30,849 -21.25%
Tax -416 -3,316 -714 -5,206 -5,535 -6,118 -8,036 -85.98%
NP 21,104 22,716 10,764 14,222 28,842 28,927 22,813 -5.03%
-
NP to SH 21,106 22,795 10,767 14,222 28,842 28,927 22,813 -5.03%
-
Tax Rate 1.93% 12.74% 6.22% 26.80% 16.10% 17.46% 26.05% -
Total Cost 45,253 35,032 14,132 14,689 -1,949 45,653 43,142 3.22%
-
Net Worth 543,885 537,310 492,205 464,086 458,513 376,050 345,874 35.04%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 24,353 - - - 14,790 - - -
Div Payout % 115.38% - - - 51.28% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 543,885 537,310 492,205 464,086 458,513 376,050 345,874 35.04%
NOSH 811,769 814,107 769,071 748,526 739,538 723,175 735,903 6.72%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 31.80% 39.34% 43.24% 49.19% 107.25% 38.79% 34.59% -
ROE 3.88% 4.24% 2.19% 3.06% 6.29% 7.69% 6.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.17 7.09 3.24 3.86 3.64 10.31 8.96 -5.94%
EPS 2.60 2.80 1.40 1.90 3.90 4.00 3.10 -11.01%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.67 0.66 0.64 0.62 0.62 0.52 0.47 26.52%
Adjusted Per Share Value based on latest NOSH - 748,526
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.51 5.67 2.44 2.84 2.64 7.32 6.47 0.40%
EPS 2.07 2.24 1.06 1.40 2.83 2.84 2.24 -5.10%
DPS 2.39 0.00 0.00 0.00 1.45 0.00 0.00 -
NAPS 0.5336 0.5272 0.4829 0.4553 0.4499 0.3689 0.3393 35.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.39 1.16 1.16 1.16 1.35 1.08 1.44 -
P/RPS 17.00 16.35 35.83 30.03 37.12 10.47 16.07 3.80%
P/EPS 53.46 41.43 82.86 61.05 34.62 27.00 46.45 9.77%
EY 1.87 2.41 1.21 1.64 2.89 3.70 2.15 -8.84%
DY 2.16 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 2.07 1.76 1.81 1.87 2.18 2.08 3.06 -22.84%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 22/08/11 -
Price 1.18 1.31 1.16 1.15 1.26 1.36 1.32 -
P/RPS 14.44 18.47 35.83 29.77 34.65 13.19 14.73 -1.31%
P/EPS 45.38 46.79 82.86 60.53 32.31 34.00 42.58 4.31%
EY 2.20 2.14 1.21 1.65 3.10 2.94 2.35 -4.28%
DY 2.54 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 1.76 1.98 1.81 1.85 2.03 2.62 2.81 -26.69%

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