[BENALEC] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -26.42%
YoY- -56.68%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 319,820 301,217 161,457 239,317 265,326 173,845 198,042 8.30%
PBT 27,728 27,153 21,638 44,465 79,345 118,466 132,117 -22.89%
Tax -15,692 -9,833 -13,152 -14,033 -9,173 -22,478 -34,426 -12.26%
NP 12,036 17,320 8,486 30,432 70,172 95,988 97,690 -29.43%
-
NP to SH 10,644 16,782 8,630 30,442 70,280 95,988 97,690 -30.86%
-
Tax Rate 56.59% 36.21% 60.78% 31.56% 11.56% 18.97% 26.06% -
Total Cost 307,784 283,897 152,970 208,885 195,154 77,857 100,352 20.51%
-
Net Worth 623,304 590,015 574,478 578,954 0 469,835 322,379 11.60%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 3,146 3,236 21,744 32,007 - - -
Div Payout % - 18.75% 37.50% 71.43% 45.54% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 623,304 590,015 574,478 578,954 0 469,835 322,379 11.60%
NOSH 811,802 786,687 809,124 815,428 800,191 757,799 732,680 1.72%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.76% 5.75% 5.26% 12.72% 26.45% 55.21% 49.33% -
ROE 1.71% 2.84% 1.50% 5.26% 0.00% 20.43% 30.30% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 40.02 38.29 19.95 29.35 33.16 22.94 27.03 6.75%
EPS 1.33 2.13 1.07 3.73 8.80 12.67 13.33 -31.87%
DPS 0.00 0.40 0.40 2.67 4.00 0.00 0.00 -
NAPS 0.78 0.75 0.71 0.71 0.00 0.62 0.44 10.00%
Adjusted Per Share Value based on latest NOSH - 715,333
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 31.38 29.55 15.84 23.48 26.03 17.06 19.43 8.30%
EPS 1.04 1.65 0.85 2.99 6.90 9.42 9.58 -30.90%
DPS 0.00 0.31 0.32 2.13 3.14 0.00 0.00 -
NAPS 0.6115 0.5789 0.5636 0.568 0.00 0.461 0.3163 11.60%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.545 0.525 0.785 0.90 1.18 1.16 1.36 -
P/RPS 1.36 1.37 3.93 3.07 3.56 5.06 5.03 -19.57%
P/EPS 40.92 24.61 73.59 24.11 13.44 9.16 10.20 26.02%
EY 2.44 4.06 1.36 4.15 7.44 10.92 9.80 -20.66%
DY 0.00 0.76 0.51 2.96 3.39 0.00 0.00 -
P/NAPS 0.70 0.70 1.11 1.27 0.00 1.87 3.09 -21.90%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 27/05/16 25/05/15 22/05/14 29/05/13 30/05/12 25/05/11 -
Price 0.485 0.50 0.705 1.11 1.38 1.15 1.51 -
P/RPS 1.21 1.31 3.53 3.78 4.16 5.01 5.59 -22.49%
P/EPS 36.41 23.44 66.09 29.73 15.71 9.08 11.33 21.45%
EY 2.75 4.27 1.51 3.36 6.36 11.01 8.83 -17.65%
DY 0.00 0.80 0.57 2.40 2.90 0.00 0.00 -
P/NAPS 0.62 0.67 0.99 1.56 0.00 1.85 3.43 -24.78%

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