[BENALEC] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -58.26%
YoY- -38.06%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 95,057 14,403 66,840 74,890 66,357 57,748 24,896 143.69%
PBT 34,017 -4,931 6,051 11,957 21,520 26,032 11,478 105.91%
Tax -8,676 270 -2,018 -3,148 -416 -3,316 -714 426.14%
NP 25,341 -4,661 4,033 8,809 21,104 22,716 10,764 76.69%
-
NP to SH 25,342 -4,655 4,040 8,809 21,106 22,795 10,767 76.66%
-
Tax Rate 25.50% - 33.35% 26.33% 1.93% 12.74% 6.22% -
Total Cost 69,716 19,064 62,807 66,081 45,253 35,032 14,132 188.95%
-
Net Worth 572,238 535,324 570,457 0 543,885 537,310 492,205 10.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 24,353 - - -
Div Payout % - - - - 115.38% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 572,238 535,324 570,457 0 543,885 537,310 492,205 10.53%
NOSH 817,483 775,833 826,749 808,615 811,769 814,107 769,071 4.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.66% -32.36% 6.03% 11.76% 31.80% 39.34% 43.24% -
ROE 4.43% -0.87% 0.71% 0.00% 3.88% 4.24% 2.19% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.63 1.86 8.08 9.26 8.17 7.09 3.24 133.89%
EPS 3.10 -0.60 0.50 1.10 2.60 2.80 1.40 69.63%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.70 0.69 0.69 0.00 0.67 0.66 0.64 6.13%
Adjusted Per Share Value based on latest NOSH - 808,615
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.33 1.41 6.56 7.35 6.51 5.67 2.44 143.93%
EPS 2.49 -0.46 0.40 0.86 2.07 2.24 1.06 76.43%
DPS 0.00 0.00 0.00 0.00 2.39 0.00 0.00 -
NAPS 0.5614 0.5252 0.5597 0.00 0.5336 0.5272 0.4829 10.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.85 1.20 1.34 1.18 1.39 1.16 1.16 -
P/RPS 7.31 64.64 16.57 12.74 17.00 16.35 35.83 -65.24%
P/EPS 27.42 -200.00 274.22 108.32 53.46 41.43 82.86 -52.06%
EY 3.65 -0.50 0.36 0.92 1.87 2.41 1.21 108.35%
DY 0.00 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 1.21 1.74 1.94 0.00 2.07 1.76 1.81 -23.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 22/08/13 29/05/13 26/02/13 28/11/12 29/08/12 -
Price 0.88 1.01 1.26 1.38 1.18 1.31 1.16 -
P/RPS 7.57 54.40 15.59 14.90 14.44 18.47 35.83 -64.42%
P/EPS 28.39 -168.33 257.85 126.68 45.38 46.79 82.86 -50.93%
EY 3.52 -0.59 0.39 0.79 2.20 2.14 1.21 103.38%
DY 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 1.26 1.46 1.83 0.00 1.76 1.98 1.81 -21.40%

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