[BENALEC] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -2.0%
YoY- 17.39%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 135,916 269,170 323,083 180,540 211,017 265,835 155,280 -1.75%
PBT -65,372 21,324 32,012 19,161 18,287 65,560 100,328 -
Tax 8,699 -9,988 -13,957 -10,687 -11,095 -8,898 -17,573 -
NP -56,673 11,336 18,055 8,474 7,192 56,662 82,755 -
-
NP to SH -51,472 9,691 17,118 8,458 7,205 56,750 82,758 -
-
Tax Rate - 46.84% 43.60% 55.77% 60.67% 13.57% 17.52% -
Total Cost 192,589 257,834 305,028 172,066 203,825 209,173 72,525 13.89%
-
Net Worth 555,781 623,304 627,660 568,992 536,372 552,167 495,001 1.55%
Dividend
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 5,593 2,445 - - - - -
Div Payout % - 57.72% 14.29% - - - - -
Equity
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 555,781 623,304 627,660 568,992 536,372 552,167 495,001 1.55%
NOSH 861,802 811,802 815,142 768,909 800,555 800,242 773,439 1.45%
Ratio Analysis
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -41.70% 4.21% 5.59% 4.69% 3.41% 21.31% 53.29% -
ROE -9.26% 1.55% 2.73% 1.49% 1.34% 10.28% 16.72% -
Per Share
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.14 33.68 39.64 23.48 26.36 33.22 20.08 -2.86%
EPS -6.11 1.20 2.10 1.10 0.90 7.10 10.70 -
DPS 0.00 0.70 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.78 0.77 0.74 0.67 0.69 0.64 0.41%
Adjusted Per Share Value based on latest NOSH - 992,499
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.33 26.41 31.70 17.71 20.70 26.08 15.23 -1.75%
EPS -5.05 0.95 1.68 0.83 0.71 5.57 8.12 -
DPS 0.00 0.55 0.24 0.00 0.00 0.00 0.00 -
NAPS 0.5453 0.6115 0.6158 0.5582 0.5262 0.5417 0.4857 1.55%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.135 0.42 0.495 0.575 1.13 1.34 1.16 -
P/RPS 0.84 1.25 1.25 2.45 4.29 4.03 5.78 -22.65%
P/EPS -2.21 34.63 23.57 52.27 125.56 18.90 10.84 -
EY -45.28 2.89 4.24 1.91 0.80 5.29 9.22 -
DY 0.00 1.67 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.54 0.64 0.78 1.69 1.94 1.81 -25.43%
Price Multiplier on Announcement Date
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/20 24/08/17 26/08/16 24/08/15 25/08/14 22/08/13 29/08/12 -
Price 0.12 0.435 0.42 0.545 0.98 1.26 1.16 -
P/RPS 0.74 1.29 1.06 2.32 3.72 3.79 5.78 -23.95%
P/EPS -1.96 35.87 20.00 49.55 108.89 17.77 10.84 -
EY -50.94 2.79 5.00 2.02 0.92 5.63 9.22 -
DY 0.00 1.61 0.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.56 0.55 0.74 1.46 1.83 1.81 -26.46%

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