[BENALEC] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 49.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 215,008 233,338 210,963 148,532 97,428 52,205 0 -
PBT 131,647 122,406 126,090 99,088 63,865 38,729 0 -
Tax -26,666 -27,357 -30,010 -25,820 -14,997 -8,771 0 -
NP 104,981 95,049 96,080 73,268 48,868 29,958 0 -
-
NP to SH 104,981 95,049 96,080 73,268 48,868 29,958 0 -
-
Tax Rate 20.26% 22.35% 23.80% 26.06% 23.48% 22.65% - -
Total Cost 110,027 138,289 114,883 75,264 48,560 22,247 0 -
-
Net Worth 458,513 376,050 353,233 325,333 201,706 180,996 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 14,790 - - - - - - -
Div Payout % 14.09% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 458,513 376,050 353,233 325,333 201,706 180,996 0 -
NOSH 739,538 723,175 735,903 739,393 630,333 624,124 0 -
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 48.83% 40.73% 45.54% 49.33% 50.16% 57.39% 0.00% -
ROE 22.90% 25.28% 27.20% 22.52% 24.23% 16.55% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.07 32.27 28.67 20.09 15.46 8.36 0.00 -
EPS 14.20 13.14 13.06 9.91 7.75 4.80 0.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.52 0.48 0.44 0.32 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 739,393
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.09 22.89 20.70 14.57 9.56 5.12 0.00 -
EPS 10.30 9.33 9.43 7.19 4.79 2.94 0.00 -
DPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4499 0.3689 0.3466 0.3192 0.1979 0.1776 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 - - - -
Price 1.35 1.08 1.44 1.36 0.00 0.00 0.00 -
P/RPS 4.64 3.35 5.02 6.77 0.00 0.00 0.00 -
P/EPS 9.51 8.22 11.03 13.72 0.00 0.00 0.00 -
EY 10.52 12.17 9.07 7.29 0.00 0.00 0.00 -
DY 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.08 3.00 3.09 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 22/08/11 - - - - -
Price 1.26 1.36 1.32 0.00 0.00 0.00 0.00 -
P/RPS 4.33 4.21 4.60 0.00 0.00 0.00 0.00 -
P/EPS 8.88 10.35 10.11 0.00 0.00 0.00 0.00 -
EY 11.27 9.66 9.89 0.00 0.00 0.00 0.00 -
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 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