[BENALEC] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 213.19%
YoY- -50.17%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 50,523 98,504 356,960 246,898 216,320 218,920 248,210 -21.72%
PBT -27,363 11,328 37,872 21,772 52,436 58,172 95,104 -
Tax 2,833 -1,974 -21,276 -4,844 -21,466 -16,812 -7,464 -
NP -24,530 9,354 16,596 16,928 30,970 41,360 87,640 -
-
NP to SH -23,568 6,850 14,390 15,434 30,974 41,374 87,802 -
-
Tax Rate - 17.43% 56.18% 22.25% 40.94% 28.90% 7.85% -
Total Cost 75,053 89,150 340,364 229,970 185,350 177,560 160,570 -11.04%
-
Net Worth 603,768 623,290 623,306 586,491 570,573 556,957 534,794 1.88%
Dividend
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 6,392 - 4,630 4,890 31,826 47,892 -
Div Payout % - 93.32% - 30.00% 15.79% 76.92% 54.55% -
Equity
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 603,768 623,290 623,306 586,491 570,573 556,957 534,794 1.88%
NOSH 861,802 811,802 811,802 771,700 815,105 795,653 798,200 1.18%
Ratio Analysis
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -48.55% 9.50% 4.65% 6.86% 14.32% 18.89% 35.31% -
ROE -3.90% 1.10% 2.31% 2.63% 5.43% 7.43% 16.42% -
Per Share
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.02 12.33 44.67 31.99 26.54 27.51 31.10 -22.32%
EPS -2.81 0.80 1.80 2.00 3.80 5.20 11.00 -
DPS 0.00 0.80 0.00 0.60 0.60 4.00 6.00 -
NAPS 0.72 0.78 0.78 0.76 0.70 0.70 0.67 1.11%
Adjusted Per Share Value based on latest NOSH - 810,624
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.90 9.55 34.60 23.93 20.97 21.22 24.06 -21.71%
EPS -2.28 0.66 1.39 1.50 3.00 4.01 8.51 -
DPS 0.00 0.62 0.00 0.45 0.47 3.09 4.64 -
NAPS 0.5853 0.6042 0.6042 0.5685 0.5531 0.5399 0.5184 1.88%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.175 0.385 0.375 0.555 0.565 0.85 1.39 -
P/RPS 2.90 3.12 0.84 1.73 2.13 3.09 4.47 -6.44%
P/EPS -6.23 44.91 20.82 27.75 14.87 16.35 12.64 -
EY -16.06 2.23 4.80 3.60 6.73 6.12 7.91 -
DY 0.00 2.08 0.00 1.08 1.06 4.71 4.32 -
P/NAPS 0.24 0.49 0.48 0.73 0.81 1.21 2.07 -28.21%
Price Multiplier on Announcement Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/19 14/02/18 27/02/17 26/02/16 11/02/15 28/02/14 26/02/13 -
Price 0.16 0.375 0.46 0.515 0.88 0.88 1.18 -
P/RPS 2.66 3.04 1.03 1.61 3.32 3.20 3.79 -5.30%
P/EPS -5.69 43.75 25.54 25.75 23.16 16.92 10.73 -
EY -17.57 2.29 3.91 3.88 4.32 5.91 9.32 -
DY 0.00 2.13 0.00 1.17 0.68 4.55 5.08 -
P/NAPS 0.22 0.48 0.59 0.68 1.26 1.26 1.76 -27.38%

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