[BENALEC] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -132.81%
YoY- -120.42%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 398,636 176,160 191,720 57,612 230,992 298,320 208,820 11.36%
PBT 47,844 8,004 74,764 -19,724 104,128 140,180 154,916 -17.76%
Tax -23,100 -560 -26,664 1,080 -13,264 -24,472 -35,084 -6.72%
NP 24,744 7,444 48,100 -18,644 90,864 115,708 119,832 -23.10%
-
NP to SH 22,492 4,928 48,108 -18,620 91,180 115,708 119,832 -24.31%
-
Tax Rate 48.28% 7.00% 35.66% - 12.74% 17.46% 22.65% -
Total Cost 373,892 168,716 143,620 76,256 140,128 182,612 88,988 27.00%
-
Net Worth 470,119 461,999 561,259 535,324 537,310 376,050 180,996 17.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 470,119 461,999 561,259 535,324 537,310 376,050 180,996 17.22%
NOSH 811,804 615,999 801,800 775,833 814,107 723,175 624,124 4.47%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.21% 4.23% 25.09% -32.36% 39.34% 38.79% 57.39% -
ROE 4.78% 1.07% 8.57% -3.48% 16.97% 30.77% 66.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 65.29 28.60 23.91 7.43 28.37 41.25 33.46 11.77%
EPS 3.60 0.80 6.00 -2.40 11.20 16.00 19.20 -24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.70 0.69 0.66 0.52 0.29 17.65%
Adjusted Per Share Value based on latest NOSH - 775,833
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.64 17.08 18.58 5.58 22.39 28.92 20.24 11.36%
EPS 2.18 0.48 4.66 -1.80 8.84 11.22 11.62 -24.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4557 0.4478 0.5441 0.5189 0.5209 0.3645 0.1755 17.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.405 0.575 0.905 1.20 1.16 1.08 0.00 -
P/RPS 0.62 2.01 3.78 16.16 4.09 2.62 0.00 -
P/EPS 10.99 71.88 15.08 -50.00 10.36 6.75 0.00 -
EY 9.10 1.39 6.63 -2.00 9.66 14.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.77 1.29 1.74 1.76 2.08 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 25/11/15 18/11/14 26/11/13 28/11/12 29/11/11 11/01/11 -
Price 0.37 0.58 0.80 1.01 1.31 1.36 0.00 -
P/RPS 0.57 2.03 3.35 13.60 4.62 3.30 0.00 -
P/EPS 10.04 72.50 13.33 -42.08 11.70 8.50 0.00 -
EY 9.96 1.38 7.50 -2.38 8.55 11.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.77 1.14 1.46 1.98 2.62 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