[BENALEC] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -0.15%
YoY- 18.21%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 216,320 218,920 248,210 202,946 194,856 0 -
PBT 52,436 58,172 95,104 138,844 127,730 0 -
Tax -21,466 -16,812 -7,464 -23,306 -29,994 0 -
NP 30,970 41,360 87,640 115,538 97,736 0 -
-
NP to SH 30,974 41,374 87,802 115,538 97,736 0 -
-
Tax Rate 40.94% 28.90% 7.85% 16.79% 23.48% - -
Total Cost 185,350 177,560 160,570 87,408 97,120 0 -
-
Net Worth 570,573 556,957 534,794 459,189 200,484 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,890 31,826 47,892 29,625 - - -
Div Payout % 15.79% 76.92% 54.55% 25.64% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 570,573 556,957 534,794 459,189 200,484 0 -
NOSH 815,105 795,653 798,200 740,628 626,512 0 -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.32% 18.89% 35.31% 56.93% 50.16% 0.00% -
ROE 5.43% 7.43% 16.42% 25.16% 48.75% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.54 27.51 31.10 27.40 31.10 0.00 -
EPS 3.80 5.20 11.00 15.60 15.60 0.00 -
DPS 0.60 4.00 6.00 4.00 0.00 0.00 -
NAPS 0.70 0.70 0.67 0.62 0.32 0.00 -
Adjusted Per Share Value based on latest NOSH - 739,538
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.22 21.48 24.35 19.91 19.12 0.00 -
EPS 3.04 4.06 8.61 11.34 9.59 0.00 -
DPS 0.48 3.12 4.70 2.91 0.00 0.00 -
NAPS 0.5598 0.5464 0.5247 0.4505 0.1967 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 - - -
Price 0.565 0.85 1.39 1.35 0.00 0.00 -
P/RPS 2.13 3.09 4.47 4.93 0.00 0.00 -
P/EPS 14.87 16.35 12.64 8.65 0.00 0.00 -
EY 6.73 6.12 7.91 11.56 0.00 0.00 -
DY 1.06 4.71 4.32 2.96 0.00 0.00 -
P/NAPS 0.81 1.21 2.07 2.18 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 11/02/15 28/02/14 26/02/13 28/02/12 25/02/11 - -
Price 0.88 0.88 1.18 1.26 1.28 0.00 -
P/RPS 3.32 3.20 3.79 4.60 4.12 0.00 -
P/EPS 23.16 16.92 10.73 8.08 8.21 0.00 -
EY 4.32 5.91 9.32 12.38 12.19 0.00 -
DY 0.68 4.55 5.08 3.17 0.00 0.00 -
P/NAPS 1.26 1.26 1.76 2.03 4.00 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