[BENALEC] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -35.62%
YoY- -25.14%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 98,504 356,960 246,898 216,320 218,920 248,210 202,946 -11.34%
PBT 11,328 37,872 21,772 52,436 58,172 95,104 138,844 -34.11%
Tax -1,974 -21,276 -4,844 -21,466 -16,812 -7,464 -23,306 -33.70%
NP 9,354 16,596 16,928 30,970 41,360 87,640 115,538 -34.20%
-
NP to SH 6,850 14,390 15,434 30,974 41,374 87,802 115,538 -37.52%
-
Tax Rate 17.43% 56.18% 22.25% 40.94% 28.90% 7.85% 16.79% -
Total Cost 89,150 340,364 229,970 185,350 177,560 160,570 87,408 0.32%
-
Net Worth 623,290 623,306 586,491 570,573 556,957 534,794 459,189 5.21%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 6,392 - 4,630 4,890 31,826 47,892 29,625 -22.53%
Div Payout % 93.32% - 30.00% 15.79% 76.92% 54.55% 25.64% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 623,290 623,306 586,491 570,573 556,957 534,794 459,189 5.21%
NOSH 811,802 811,802 771,700 815,105 795,653 798,200 740,628 1.53%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.50% 4.65% 6.86% 14.32% 18.89% 35.31% 56.93% -
ROE 1.10% 2.31% 2.63% 5.43% 7.43% 16.42% 25.16% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.33 44.67 31.99 26.54 27.51 31.10 27.40 -12.45%
EPS 0.80 1.80 2.00 3.80 5.20 11.00 15.60 -39.01%
DPS 0.80 0.00 0.60 0.60 4.00 6.00 4.00 -23.50%
NAPS 0.78 0.78 0.76 0.70 0.70 0.67 0.62 3.89%
Adjusted Per Share Value based on latest NOSH - 864,999
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.66 35.02 24.22 21.22 21.48 24.35 19.91 -11.34%
EPS 0.67 1.41 1.51 3.04 4.06 8.61 11.34 -37.56%
DPS 0.63 0.00 0.45 0.48 3.12 4.70 2.91 -22.49%
NAPS 0.6115 0.6115 0.5754 0.5598 0.5464 0.5247 0.4505 5.21%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.385 0.375 0.555 0.565 0.85 1.39 1.35 -
P/RPS 3.12 0.84 1.73 2.13 3.09 4.47 4.93 -7.33%
P/EPS 44.91 20.82 27.75 14.87 16.35 12.64 8.65 31.55%
EY 2.23 4.80 3.60 6.73 6.12 7.91 11.56 -23.96%
DY 2.08 0.00 1.08 1.06 4.71 4.32 2.96 -5.70%
P/NAPS 0.49 0.48 0.73 0.81 1.21 2.07 2.18 -22.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 14/02/18 27/02/17 26/02/16 11/02/15 28/02/14 26/02/13 28/02/12 -
Price 0.375 0.46 0.515 0.88 0.88 1.18 1.26 -
P/RPS 3.04 1.03 1.61 3.32 3.20 3.79 4.60 -6.66%
P/EPS 43.75 25.54 25.75 23.16 16.92 10.73 8.08 32.47%
EY 2.29 3.91 3.88 4.32 5.91 9.32 12.38 -24.49%
DY 2.13 0.00 1.17 0.68 4.55 5.08 3.17 -6.40%
P/NAPS 0.48 0.59 0.68 1.26 1.26 1.76 2.03 -21.34%

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