[BENALEC] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 54.42%
YoY- 25.34%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Revenue 27,929 79,128 86,609 140,814 83,571 118,529 319,820 -31.26%
PBT -49,152 -17,681 -31,489 -74,181 -25,536 16,538 27,728 -
Tax 0 -4,840 -1,029 592 2,429 -8,153 -15,692 -
NP -49,152 -22,521 -32,518 -73,589 -23,107 8,385 12,036 -
-
NP to SH -47,432 -20,580 -27,565 -73,397 -20,018 5,762 10,644 -
-
Tax Rate - - - - - 49.30% 56.59% -
Total Cost 77,081 101,649 119,127 214,403 106,679 110,144 307,784 -19.17%
-
Net Worth 387,177 457,246 466,997 500,961 596,885 623,289 623,304 -7.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Div - - - - - 4,261 - -
Div Payout % - - - - - 73.96% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Net Worth 387,177 457,246 466,997 500,961 596,885 623,289 623,304 -7.05%
NOSH 1,031,602 1,031,602 861,802 861,802 861,802 811,802 811,802 3.75%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
NP Margin -175.99% -28.46% -37.55% -52.26% -27.65% 7.07% 3.76% -
ROE -12.25% -4.50% -5.90% -14.65% -3.35% 0.92% 1.71% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 2.74 7.79 10.20 16.58 9.94 14.83 40.02 -33.78%
EPS -4.65 -2.03 -3.67 -8.64 -2.38 0.67 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.53 0.00 -
NAPS 0.38 0.45 0.55 0.59 0.71 0.78 0.78 -10.46%
Adjusted Per Share Value based on latest NOSH - 1,031,602
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 2.71 7.67 8.40 13.65 8.10 11.49 31.00 -31.24%
EPS -4.60 -1.99 -2.67 -7.11 -1.94 0.56 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.3753 0.4432 0.4527 0.4856 0.5786 0.6042 0.6042 -7.05%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 -
Price 0.105 0.085 0.15 0.12 0.145 0.33 0.545 -
P/RPS 3.83 1.09 1.47 0.72 1.46 2.22 1.36 17.25%
P/EPS -2.26 -4.20 -4.62 -1.39 -6.09 45.76 40.92 -
EY -44.34 -23.83 -21.64 -72.04 -16.42 2.19 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 1.62 0.00 -
P/NAPS 0.28 0.19 0.27 0.20 0.20 0.42 0.70 -13.14%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 27/11/23 25/11/22 29/11/21 25/11/20 29/11/19 28/05/18 26/05/17 -
Price 0.105 0.085 0.13 0.11 0.14 0.29 0.485 -
P/RPS 3.83 1.09 1.27 0.66 1.41 1.96 1.21 19.38%
P/EPS -2.26 -4.20 -4.00 -1.27 -5.88 40.21 36.41 -
EY -44.34 -23.83 -24.97 -78.58 -17.01 2.49 2.75 -
DY 0.00 0.00 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 0.28 0.19 0.24 0.19 0.20 0.37 0.62 -11.50%

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