[BENALEC] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.12%
YoY- 52.48%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 64,289 37,049 41,710 69,900 120,404 145,809 159,314 -45.36%
PBT -22,921 -41,635 -37,186 -33,277 -41,794 -40,491 -69,247 -52.11%
Tax -3,476 -2,798 -618 -618 2,967 2,413 4,013 -
NP -26,397 -44,433 -37,804 -33,895 -38,827 -38,078 -65,234 -45.26%
-
NP to SH -24,924 -42,568 -35,982 -32,200 -35,430 -35,777 -63,365 -46.28%
-
Tax Rate - - - - - - - -
Total Cost 90,686 81,482 79,514 103,795 159,231 183,887 224,548 -45.33%
-
Net Worth 457,246 447,085 457,246 395,591 466,997 482,609 475,488 -2.57%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 457,246 447,085 457,246 395,591 466,997 482,609 475,488 -2.57%
NOSH 1,031,602 1,031,602 1,031,602 1,031,602 861,802 861,802 861,802 12.72%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -41.06% -119.93% -90.64% -48.49% -32.25% -26.11% -40.95% -
ROE -5.45% -9.52% -7.87% -8.14% -7.59% -7.41% -13.33% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.33 3.65 4.10 8.13 14.18 16.92 18.76 -51.50%
EPS -2.45 -4.19 -3.54 -3.74 -4.17 -4.15 -7.46 -52.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.45 0.46 0.55 0.56 0.56 -13.55%
Adjusted Per Share Value based on latest NOSH - 1,031,602
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.23 3.59 4.04 6.78 11.67 14.13 15.44 -45.36%
EPS -2.42 -4.13 -3.49 -3.12 -3.43 -3.47 -6.14 -46.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4432 0.4334 0.4432 0.3835 0.4527 0.4678 0.4609 -2.57%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.085 0.10 0.105 0.145 0.15 0.135 0.145 -
P/RPS 1.34 2.74 2.56 1.78 1.06 0.80 0.77 44.63%
P/EPS -3.47 -2.39 -2.97 -3.87 -3.59 -3.25 -1.94 47.29%
EY -28.86 -41.89 -33.73 -25.82 -27.82 -30.75 -51.47 -31.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.23 0.32 0.27 0.24 0.26 -18.85%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 25/05/22 28/02/22 29/11/21 17/09/21 18/05/21 -
Price 0.085 0.09 0.115 0.115 0.13 0.145 0.145 -
P/RPS 1.34 2.47 2.80 1.41 0.92 0.86 0.77 44.63%
P/EPS -3.47 -2.15 -3.25 -3.07 -3.12 -3.49 -1.94 47.29%
EY -28.86 -46.55 -30.79 -32.56 -32.10 -28.63 -51.47 -31.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.26 0.25 0.24 0.26 0.26 -18.85%

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