[BENALEC] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 63.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 233,338 210,963 148,532 97,428 52,205 0 -
PBT 122,406 126,090 99,088 63,865 38,729 0 -
Tax -27,357 -30,010 -25,820 -14,997 -8,771 0 -
NP 95,049 96,080 73,268 48,868 29,958 0 -
-
NP to SH 95,049 96,080 73,268 48,868 29,958 0 -
-
Tax Rate 22.35% 23.80% 26.06% 23.48% 22.65% - -
Total Cost 138,289 114,883 75,264 48,560 22,247 0 -
-
Net Worth 376,050 353,233 325,333 201,706 180,996 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 376,050 353,233 325,333 201,706 180,996 0 -
NOSH 723,175 735,903 739,393 630,333 624,124 0 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 40.73% 45.54% 49.33% 50.16% 57.39% 0.00% -
ROE 25.28% 27.20% 22.52% 24.23% 16.55% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 32.27 28.67 20.09 15.46 8.36 0.00 -
EPS 13.14 13.06 9.91 7.75 4.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.48 0.44 0.32 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 630,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.89 20.70 14.57 9.56 5.12 0.00 -
EPS 9.33 9.43 7.19 4.79 2.94 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3689 0.3466 0.3192 0.1979 0.1776 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/09/11 30/06/11 31/03/11 - - - -
Price 1.08 1.44 1.36 0.00 0.00 0.00 -
P/RPS 3.35 5.02 6.77 0.00 0.00 0.00 -
P/EPS 8.22 11.03 13.72 0.00 0.00 0.00 -
EY 12.17 9.07 7.29 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 3.00 3.09 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/11/11 22/08/11 - - - - -
Price 1.36 1.32 0.00 0.00 0.00 0.00 -
P/RPS 4.21 4.60 0.00 0.00 0.00 0.00 -
P/EPS 10.35 10.11 0.00 0.00 0.00 0.00 -
EY 9.66 9.89 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.75 0.00 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