[BENALEC] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 234.4%
YoY- -18.77%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 180,540 152,622 209,717 244,544 211,017 246,328 251,190 -19.81%
PBT 19,160 1,083 15,335 41,825 18,203 39,400 47,094 -45.18%
Tax -10,687 -10,439 -13,427 -18,036 -11,100 -12,543 -13,572 -14.76%
NP 8,473 -9,356 1,908 23,789 7,103 26,857 33,522 -60.12%
-
NP to SH 8,457 -9,243 1,917 23,799 7,117 26,873 33,536 -60.18%
-
Tax Rate 55.78% 963.90% 87.56% 43.12% 60.98% 31.84% 28.82% -
Total Cost 172,067 161,978 207,809 220,755 203,914 219,471 217,668 -14.54%
-
Net Worth 734,449 581,812 605,499 561,259 551,022 507,886 572,238 18.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 734,449 581,812 605,499 561,259 551,022 507,886 572,238 18.15%
NOSH 992,499 819,454 864,999 801,800 822,421 715,333 817,483 13.84%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.69% -6.13% 0.91% 9.73% 3.37% 10.90% 13.35% -
ROE 1.15% -1.59% 0.32% 4.24% 1.29% 5.29% 5.86% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.19 18.62 24.24 30.50 25.66 34.44 30.73 -29.56%
EPS 0.85 -1.13 0.22 2.97 0.87 3.76 4.10 -65.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.70 0.70 0.67 0.71 0.70 3.78%
Adjusted Per Share Value based on latest NOSH - 801,800
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.71 14.97 20.58 23.99 20.70 24.17 24.64 -19.80%
EPS 0.83 -0.91 0.19 2.33 0.70 2.64 3.29 -60.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7206 0.5708 0.5941 0.5507 0.5406 0.4983 0.5614 18.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.575 0.785 0.565 0.905 1.13 0.90 0.85 -
P/RPS 3.16 4.21 2.33 2.97 4.40 2.61 2.77 9.20%
P/EPS 67.48 -69.60 254.94 30.49 130.58 23.96 20.72 120.18%
EY 1.48 -1.44 0.39 3.28 0.77 4.17 4.83 -54.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.11 0.81 1.29 1.69 1.27 1.21 -25.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 11/02/15 18/11/14 25/08/14 22/05/14 28/02/14 -
Price 0.545 0.705 0.88 0.80 0.98 1.11 0.88 -
P/RPS 3.00 3.79 3.63 2.62 3.82 3.22 2.86 3.24%
P/EPS 63.96 -62.50 397.08 26.95 113.25 29.55 21.45 107.58%
EY 1.56 -1.60 0.25 3.71 0.88 3.38 4.66 -51.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.99 1.26 1.14 1.46 1.56 1.26 -29.93%

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