[BENALEC] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -10.47%
YoY- -31.35%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 246,328 251,190 222,490 265,835 263,760 217,781 178,317 24.06%
PBT 39,400 47,094 34,597 65,560 70,901 78,372 91,229 -42.89%
Tax -12,543 -13,572 -5,312 -8,898 -7,595 -9,653 -14,772 -10.34%
NP 26,857 33,522 29,285 56,662 63,306 68,719 76,457 -50.24%
-
NP to SH 26,873 33,536 29,300 56,750 63,390 68,803 76,539 -50.26%
-
Tax Rate 31.84% 28.82% 15.35% 13.57% 10.71% 12.32% 16.19% -
Total Cost 219,471 217,668 193,205 209,173 200,454 149,062 101,860 66.89%
-
Net Worth 507,886 572,238 535,324 570,457 0 543,885 537,310 -3.68%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 14,790 -
Div Payout % - - - - - - 19.32% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 507,886 572,238 535,324 570,457 0 543,885 537,310 -3.68%
NOSH 715,333 817,483 775,833 826,749 808,615 811,769 814,107 -8.26%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.90% 13.35% 13.16% 21.31% 24.00% 31.55% 42.88% -
ROE 5.29% 5.86% 5.47% 9.95% 0.00% 12.65% 14.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.44 30.73 28.68 32.15 32.62 26.83 21.90 35.26%
EPS 3.76 4.10 3.78 6.86 7.84 8.48 9.40 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
NAPS 0.71 0.70 0.69 0.69 0.00 0.67 0.66 4.99%
Adjusted Per Share Value based on latest NOSH - 826,749
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 24.17 24.64 21.83 26.08 25.88 21.37 17.49 24.09%
EPS 2.64 3.29 2.87 5.57 6.22 6.75 7.51 -50.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
NAPS 0.4983 0.5614 0.5252 0.5597 0.00 0.5336 0.5272 -3.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.90 0.85 1.20 1.34 1.18 1.39 1.16 -
P/RPS 2.61 2.77 4.18 4.17 3.62 5.18 5.30 -37.66%
P/EPS 23.96 20.72 31.77 19.52 15.05 16.40 12.34 55.70%
EY 4.17 4.83 3.15 5.12 6.64 6.10 8.10 -35.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
P/NAPS 1.27 1.21 1.74 1.94 0.00 2.07 1.76 -19.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 28/02/14 26/11/13 22/08/13 29/05/13 26/02/13 28/11/12 -
Price 1.11 0.88 1.01 1.26 1.38 1.18 1.31 -
P/RPS 3.22 2.86 3.52 3.92 4.23 4.40 5.98 -33.83%
P/EPS 29.55 21.45 26.74 18.36 17.60 13.92 13.93 65.17%
EY 3.38 4.66 3.74 5.45 5.68 7.18 7.18 -39.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
P/NAPS 1.56 1.26 1.46 1.83 0.00 1.76 1.98 -14.70%

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