[BENALEC] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -24.9%
YoY- 154.03%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 78,821 99,659 97,170 102,464 79,409 44,040 59,447 20.58%
PBT 6,975 11,961 11,647 9,479 8,885 2,001 2,931 77.77%
Tax -4,863 -5,775 -6,582 -4,953 -2,282 -140 -823 225.08%
NP 2,112 6,186 5,065 4,526 6,603 1,861 2,108 0.12%
-
NP to SH 1,572 5,623 4,531 4,870 6,485 1,232 1,984 -14.31%
-
Tax Rate 69.72% 48.28% 56.51% 52.25% 25.68% 7.00% 28.08% -
Total Cost 76,709 93,473 92,105 97,938 72,806 42,179 57,339 21.30%
-
Net Worth 623,306 470,119 581,478 608,749 616,074 461,999 734,449 -10.31%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 623,306 470,119 581,478 608,749 616,074 461,999 734,449 -10.31%
NOSH 811,802 811,804 755,166 811,666 810,624 615,999 992,499 -12.48%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.68% 6.21% 5.21% 4.42% 8.32% 4.23% 3.55% -
ROE 0.25% 1.20% 0.78% 0.80% 1.05% 0.27% 0.27% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.86 16.32 12.87 12.62 9.80 7.15 5.99 39.20%
EPS 0.20 0.90 0.60 0.60 0.80 0.20 0.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.77 0.75 0.76 0.75 0.74 3.55%
Adjusted Per Share Value based on latest NOSH - 811,666
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.73 9.78 9.53 10.05 7.79 4.32 5.83 20.58%
EPS 0.15 0.55 0.44 0.48 0.64 0.12 0.19 -14.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6115 0.4612 0.5705 0.5973 0.6044 0.4533 0.7206 -10.32%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.375 0.405 0.495 0.525 0.555 0.575 0.575 -
P/RPS 3.80 2.48 3.85 4.16 5.67 8.04 9.60 -45.93%
P/EPS 190.63 43.97 82.50 87.50 69.38 287.50 287.64 -23.89%
EY 0.52 2.27 1.21 1.14 1.44 0.35 0.35 30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.64 0.70 0.73 0.77 0.78 -27.54%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 26/08/16 27/05/16 26/02/16 25/11/15 24/08/15 -
Price 0.46 0.37 0.42 0.50 0.515 0.58 0.545 -
P/RPS 4.66 2.27 3.26 3.96 5.26 8.11 9.10 -35.86%
P/EPS 233.84 40.17 70.00 83.33 64.37 290.00 272.64 -9.68%
EY 0.43 2.49 1.43 1.20 1.55 0.34 0.37 10.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.55 0.67 0.68 0.77 0.74 -13.95%

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