[BENALEC] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 31.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 192,815 215,008 233,338 210,963 148,532 97,428 52,205 138.74%
PBT 115,852 131,647 122,406 126,090 99,088 63,865 38,729 107.47%
Tax -21,049 -26,666 -27,357 -30,010 -25,820 -14,997 -8,771 79.15%
NP 94,803 104,981 95,049 96,080 73,268 48,868 29,958 115.39%
-
NP to SH 94,803 104,981 95,049 96,080 73,268 48,868 29,958 115.39%
-
Tax Rate 18.17% 20.26% 22.35% 23.80% 26.06% 23.48% 22.65% -
Total Cost 98,012 110,027 138,289 114,883 75,264 48,560 22,247 168.50%
-
Net Worth 464,086 458,513 376,050 353,233 325,333 201,706 180,996 87.22%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 14,790 14,790 - - - - - -
Div Payout % 15.60% 14.09% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 464,086 458,513 376,050 353,233 325,333 201,706 180,996 87.22%
NOSH 748,526 739,538 723,175 735,903 739,393 630,333 624,124 12.86%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 49.17% 48.83% 40.73% 45.54% 49.33% 50.16% 57.39% -
ROE 20.43% 22.90% 25.28% 27.20% 22.52% 24.23% 16.55% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.76 29.07 32.27 28.67 20.09 15.46 8.36 111.60%
EPS 12.67 14.20 13.14 13.06 9.91 7.75 4.80 90.88%
DPS 1.98 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.52 0.48 0.44 0.32 0.29 65.88%
Adjusted Per Share Value based on latest NOSH - 735,903
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.69 20.84 22.62 20.45 14.40 9.44 5.06 138.75%
EPS 9.19 10.18 9.21 9.31 7.10 4.74 2.90 115.59%
DPS 1.43 1.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4499 0.4445 0.3645 0.3424 0.3154 0.1955 0.1755 87.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - - -
Price 1.16 1.35 1.08 1.44 1.36 0.00 0.00 -
P/RPS 4.50 4.64 3.35 5.02 6.77 0.00 0.00 -
P/EPS 9.16 9.51 8.22 11.03 13.72 0.00 0.00 -
EY 10.92 10.52 12.17 9.07 7.29 0.00 0.00 -
DY 1.70 1.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.18 2.08 3.00 3.09 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 29/11/11 22/08/11 - - - -
Price 1.15 1.26 1.36 1.32 0.00 0.00 0.00 -
P/RPS 4.46 4.33 4.21 4.60 0.00 0.00 0.00 -
P/EPS 9.08 8.88 10.35 10.11 0.00 0.00 0.00 -
EY 11.01 11.27 9.66 9.89 0.00 0.00 0.00 -
DY 1.72 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.03 2.62 2.75 0.00 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