[BENALEC] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 129.38%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 378,702 323,083 285,360 195,829 176,650 180,540 152,622 82.97%
PBT 41,972 32,012 23,296 3,828 2,470 19,160 1,083 1037.61%
Tax -19,592 -13,957 -8,198 -2,376 -4,161 -10,687 -10,439 51.97%
NP 22,380 18,055 15,098 1,452 -1,691 8,473 -9,356 -
-
NP to SH 21,509 17,118 14,571 687 -2,338 8,457 -9,243 -
-
Tax Rate 46.68% 43.60% 35.19% 62.07% 168.46% 55.78% 963.90% -
Total Cost 356,322 305,028 270,262 194,377 178,341 172,067 161,978 68.90%
-
Net Worth 470,119 581,478 608,749 616,074 461,999 734,449 581,812 -13.21%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 470,119 581,478 608,749 616,074 461,999 734,449 581,812 -13.21%
NOSH 811,804 755,166 811,666 810,624 615,999 992,499 819,454 -0.62%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.91% 5.59% 5.29% 0.74% -0.96% 4.69% -6.13% -
ROE 4.58% 2.94% 2.39% 0.11% -0.51% 1.15% -1.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 62.03 42.78 35.16 24.16 28.68 18.19 18.62 122.56%
EPS 3.52 2.27 1.80 0.08 -0.38 0.85 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.75 0.76 0.75 0.74 0.71 5.54%
Adjusted Per Share Value based on latest NOSH - 810,624
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.71 31.32 27.66 18.98 17.12 17.50 14.79 83.01%
EPS 2.09 1.66 1.41 0.07 -0.23 0.82 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4557 0.5637 0.5901 0.5972 0.4478 0.712 0.564 -13.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.405 0.495 0.525 0.555 0.575 0.575 0.785 -
P/RPS 0.65 1.16 1.49 2.30 2.01 3.16 4.21 -71.12%
P/EPS 11.50 21.84 29.24 654.87 -151.50 67.48 -69.60 -
EY 8.70 4.58 3.42 0.15 -0.66 1.48 -1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.70 0.73 0.77 0.78 1.11 -38.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 27/05/16 26/02/16 25/11/15 24/08/15 25/05/15 -
Price 0.37 0.42 0.50 0.515 0.58 0.545 0.705 -
P/RPS 0.60 0.98 1.42 2.13 2.02 3.00 3.79 -70.63%
P/EPS 10.50 18.53 27.85 607.67 -152.81 63.96 -62.50 -
EY 9.52 5.40 3.59 0.16 -0.65 1.56 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.67 0.68 0.77 0.74 0.99 -38.20%

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