[BENALEC] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 322.2%
YoY- -52.88%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 356,960 246,898 216,320 218,920 248,210 202,946 194,856 10.60%
PBT 37,872 21,772 52,436 58,172 95,104 138,844 127,730 -18.32%
Tax -21,276 -4,844 -21,466 -16,812 -7,464 -23,306 -29,994 -5.55%
NP 16,596 16,928 30,970 41,360 87,640 115,538 97,736 -25.56%
-
NP to SH 14,390 15,434 30,974 41,374 87,802 115,538 97,736 -27.31%
-
Tax Rate 56.18% 22.25% 40.94% 28.90% 7.85% 16.79% 23.48% -
Total Cost 340,364 229,970 185,350 177,560 160,570 87,408 97,120 23.22%
-
Net Worth 623,306 586,491 570,573 556,957 534,794 459,189 200,484 20.78%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 4,630 4,890 31,826 47,892 29,625 - -
Div Payout % - 30.00% 15.79% 76.92% 54.55% 25.64% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 623,306 586,491 570,573 556,957 534,794 459,189 200,484 20.78%
NOSH 811,802 771,700 815,105 795,653 798,200 740,628 626,512 4.40%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.65% 6.86% 14.32% 18.89% 35.31% 56.93% 50.16% -
ROE 2.31% 2.63% 5.43% 7.43% 16.42% 25.16% 48.75% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.67 31.99 26.54 27.51 31.10 27.40 31.10 6.21%
EPS 1.80 2.00 3.80 5.20 11.00 15.60 15.60 -30.20%
DPS 0.00 0.60 0.60 4.00 6.00 4.00 0.00 -
NAPS 0.78 0.76 0.70 0.70 0.67 0.62 0.32 15.99%
Adjusted Per Share Value based on latest NOSH - 817,483
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.60 23.93 20.97 21.22 24.06 19.67 18.89 10.60%
EPS 1.39 1.50 3.00 4.01 8.51 11.20 9.47 -27.34%
DPS 0.00 0.45 0.47 3.09 4.64 2.87 0.00 -
NAPS 0.6042 0.5685 0.5531 0.5399 0.5184 0.4451 0.1943 20.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.375 0.555 0.565 0.85 1.39 1.35 0.00 -
P/RPS 0.84 1.73 2.13 3.09 4.47 4.93 0.00 -
P/EPS 20.82 27.75 14.87 16.35 12.64 8.65 0.00 -
EY 4.80 3.60 6.73 6.12 7.91 11.56 0.00 -
DY 0.00 1.08 1.06 4.71 4.32 2.96 0.00 -
P/NAPS 0.48 0.73 0.81 1.21 2.07 2.18 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 11/02/15 28/02/14 26/02/13 28/02/12 25/02/11 -
Price 0.46 0.515 0.88 0.88 1.18 1.26 1.28 -
P/RPS 1.03 1.61 3.32 3.20 3.79 4.60 4.12 -20.61%
P/EPS 25.54 25.75 23.16 16.92 10.73 8.08 8.21 20.80%
EY 3.91 3.88 4.32 5.91 9.32 12.38 12.19 -17.24%
DY 0.00 1.17 0.68 4.55 5.08 3.17 0.00 -
P/NAPS 0.59 0.68 1.26 1.26 1.76 2.03 4.00 -27.29%

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