[BENALEC] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -7.87%
YoY- -33.14%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 251,190 222,490 265,835 263,760 217,781 178,317 195,149 18.27%
PBT 47,094 34,597 65,560 70,901 78,372 91,229 100,242 -39.48%
Tax -13,572 -5,312 -8,898 -7,595 -9,653 -14,772 -17,574 -15.78%
NP 33,522 29,285 56,662 63,306 68,719 76,457 82,668 -45.12%
-
NP to SH 33,536 29,300 56,750 63,390 68,803 76,539 82,671 -45.11%
-
Tax Rate 28.82% 15.35% 13.57% 10.71% 12.32% 16.19% 17.53% -
Total Cost 217,668 193,205 209,173 200,454 149,062 101,860 112,481 55.10%
-
Net Worth 572,238 535,324 570,457 0 543,885 537,310 492,205 10.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 14,790 14,790 -
Div Payout % - - - - - 19.32% 17.89% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 572,238 535,324 570,457 0 543,885 537,310 492,205 10.53%
NOSH 817,483 775,833 826,749 808,615 811,769 814,107 769,071 4.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.35% 13.16% 21.31% 24.00% 31.55% 42.88% 42.36% -
ROE 5.86% 5.47% 9.95% 0.00% 12.65% 14.24% 16.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.73 28.68 32.15 32.62 26.83 21.90 25.37 13.59%
EPS 4.10 3.78 6.86 7.84 8.48 9.40 10.75 -47.31%
DPS 0.00 0.00 0.00 0.00 0.00 1.82 1.92 -
NAPS 0.70 0.69 0.69 0.00 0.67 0.66 0.64 6.13%
Adjusted Per Share Value based on latest NOSH - 808,615
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.64 21.83 26.08 25.88 21.37 17.49 19.15 18.24%
EPS 3.29 2.87 5.57 6.22 6.75 7.51 8.11 -45.10%
DPS 0.00 0.00 0.00 0.00 0.00 1.45 1.45 -
NAPS 0.5614 0.5252 0.5597 0.00 0.5336 0.5272 0.4829 10.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.85 1.20 1.34 1.18 1.39 1.16 1.16 -
P/RPS 2.77 4.18 4.17 3.62 5.18 5.30 4.57 -28.31%
P/EPS 20.72 31.77 19.52 15.05 16.40 12.34 10.79 54.31%
EY 4.83 3.15 5.12 6.64 6.10 8.10 9.27 -35.17%
DY 0.00 0.00 0.00 0.00 0.00 1.57 1.66 -
P/NAPS 1.21 1.74 1.94 0.00 2.07 1.76 1.81 -23.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 22/08/13 29/05/13 26/02/13 28/11/12 29/08/12 -
Price 0.88 1.01 1.26 1.38 1.18 1.31 1.16 -
P/RPS 2.86 3.52 3.92 4.23 4.40 5.98 4.57 -26.77%
P/EPS 21.45 26.74 18.36 17.60 13.92 13.93 10.79 57.90%
EY 4.66 3.74 5.45 5.68 7.18 7.18 9.27 -36.69%
DY 0.00 0.00 0.00 0.00 0.00 1.39 1.66 -
P/NAPS 1.26 1.46 1.83 0.00 1.76 1.98 1.81 -21.40%

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