[BENALEC] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -76.33%
YoY- -87.3%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 269,170 323,083 180,540 211,017 265,835 155,280 214,487 3.85%
PBT 21,324 32,012 19,161 18,287 65,560 100,328 129,936 -25.98%
Tax -9,988 -13,957 -10,687 -11,095 -8,898 -17,573 -33,856 -18.39%
NP 11,336 18,055 8,474 7,192 56,662 82,755 96,080 -29.94%
-
NP to SH 9,691 17,118 8,458 7,205 56,750 82,758 96,080 -31.74%
-
Tax Rate 46.84% 43.60% 55.77% 60.67% 13.57% 17.52% 26.06% -
Total Cost 257,834 305,028 172,066 203,825 209,173 72,525 118,407 13.83%
-
Net Worth 623,304 627,660 568,992 536,372 552,167 495,001 342,103 10.50%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,593 2,445 - - - - - -
Div Payout % 57.72% 14.29% - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 623,304 627,660 568,992 536,372 552,167 495,001 342,103 10.50%
NOSH 811,802 815,142 768,909 800,555 800,242 773,439 727,878 1.83%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.21% 5.59% 4.69% 3.41% 21.31% 53.29% 44.80% -
ROE 1.55% 2.73% 1.49% 1.34% 10.28% 16.72% 28.09% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.68 39.64 23.48 26.36 33.22 20.08 29.47 2.24%
EPS 1.20 2.10 1.10 0.90 7.10 10.70 13.20 -32.92%
DPS 0.70 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.74 0.67 0.69 0.64 0.47 8.80%
Adjusted Per Share Value based on latest NOSH - 822,421
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 26.41 31.70 17.71 20.70 26.08 15.23 21.04 3.85%
EPS 0.95 1.68 0.83 0.71 5.57 8.12 9.43 -31.76%
DPS 0.55 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6115 0.6158 0.5582 0.5262 0.5417 0.4857 0.3356 10.50%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.42 0.495 0.575 1.13 1.34 1.16 1.44 -
P/RPS 1.25 1.25 2.45 4.29 4.03 5.78 4.89 -20.31%
P/EPS 34.63 23.57 52.27 125.56 18.90 10.84 10.91 21.20%
EY 2.89 4.24 1.91 0.80 5.29 9.22 9.17 -17.49%
DY 1.67 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.78 1.69 1.94 1.81 3.06 -25.08%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 26/08/16 24/08/15 25/08/14 22/08/13 29/08/12 22/08/11 -
Price 0.435 0.42 0.545 0.98 1.26 1.16 1.32 -
P/RPS 1.29 1.06 2.32 3.72 3.79 5.78 4.48 -18.72%
P/EPS 35.87 20.00 49.55 108.89 17.77 10.84 10.00 23.70%
EY 2.79 5.00 2.02 0.92 5.63 9.22 10.00 -19.14%
DY 1.61 0.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.74 1.46 1.83 1.81 2.81 -23.55%

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