[BENALEC] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 25.65%
YoY- 1019.97%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 269,170 337,035 378,114 378,702 323,083 285,360 195,829 23.64%
PBT 21,324 32,443 40,062 41,972 32,012 23,296 3,828 214.57%
Tax -9,988 -18,351 -22,173 -19,592 -13,957 -8,198 -2,376 160.69%
NP 11,336 14,092 17,889 22,380 18,055 15,098 1,452 294.03%
-
NP to SH 9,691 12,514 16,596 21,509 17,118 14,571 687 484.75%
-
Tax Rate 46.84% 56.56% 55.35% 46.68% 43.60% 35.19% 62.07% -
Total Cost 257,834 322,943 360,225 356,322 305,028 270,262 194,377 20.74%
-
Net Worth 623,304 623,304 623,306 470,119 581,478 608,749 616,074 0.78%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 623,304 623,304 623,306 470,119 581,478 608,749 616,074 0.78%
NOSH 811,802 811,802 811,802 811,804 755,166 811,666 810,624 0.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.21% 4.18% 4.73% 5.91% 5.59% 5.29% 0.74% -
ROE 1.55% 2.01% 2.66% 4.58% 2.94% 2.39% 0.11% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 33.68 42.18 47.32 62.03 42.78 35.16 24.16 24.81%
EPS 1.21 1.57 2.08 3.52 2.27 1.80 0.08 512.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.78 0.77 0.77 0.75 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 811,804
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.41 33.07 37.10 37.16 31.70 28.00 19.21 23.66%
EPS 0.95 1.23 1.63 2.11 1.68 1.43 0.07 469.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6115 0.6115 0.6115 0.4612 0.5705 0.5973 0.6044 0.78%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.42 0.545 0.375 0.405 0.495 0.525 0.555 -
P/RPS 1.25 1.29 0.79 0.65 1.16 1.49 2.30 -33.42%
P/EPS 34.63 34.80 18.06 11.50 21.84 29.24 654.87 -85.93%
EY 2.89 2.87 5.54 8.70 4.58 3.42 0.15 619.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.48 0.53 0.64 0.70 0.73 -18.22%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 26/05/17 27/02/17 29/11/16 26/08/16 27/05/16 26/02/16 -
Price 0.435 0.485 0.46 0.37 0.42 0.50 0.515 -
P/RPS 1.29 1.15 0.97 0.60 0.98 1.42 2.13 -28.43%
P/EPS 35.87 30.97 22.15 10.50 18.53 27.85 607.67 -84.86%
EY 2.79 3.23 4.51 9.52 5.40 3.59 0.16 573.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.59 0.48 0.55 0.67 0.68 -12.15%

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