[BENALEC] YoY Cumulative 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- 544.4%
YoY- -52.88%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 178,480 123,449 108,160 109,460 124,105 101,473 97,428 10.60%
PBT 18,936 10,886 26,218 29,086 47,552 69,422 63,865 -18.32%
Tax -10,638 -2,422 -10,733 -8,406 -3,732 -11,653 -14,997 -5.55%
NP 8,298 8,464 15,485 20,680 43,820 57,769 48,868 -25.56%
-
NP to SH 7,195 7,717 15,487 20,687 43,901 57,769 48,868 -27.31%
-
Tax Rate 56.18% 22.25% 40.94% 28.90% 7.85% 16.79% 23.48% -
Total Cost 170,182 114,985 92,675 88,780 80,285 43,704 48,560 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 - 2,315 2,445 15,913 23,946 14,812 - -
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 1.15% 1.32% 2.71% 3.71% 8.21% 12.58% 24.38% -
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 22.33 16.00 13.27 13.76 15.55 13.70 15.55 6.21%
EPS 0.90 1.00 1.90 2.60 5.50 7.80 7.80 -30.20%
DPS 0.00 0.30 0.30 2.00 3.00 2.00 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 17.30 11.97 10.48 10.61 12.03 9.84 9.44 10.61%
EPS 0.70 0.75 1.50 2.01 4.26 5.60 4.74 -27.27%
DPS 0.00 0.22 0.24 1.54 2.32 1.44 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 1.68 3.47 4.26 6.18 8.94 9.85 0.00 -
P/EPS 41.65 55.50 29.74 32.69 25.27 17.31 0.00 -
EY 2.40 1.80 3.36 3.06 3.96 5.78 0.00 -
DY 0.00 0.54 0.53 2.35 2.16 1.48 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 2.06 3.22 6.63 6.40 7.59 9.20 8.23 -20.59%
P/EPS 51.09 51.50 46.32 33.85 21.45 16.15 16.41 20.81%
EY 1.96 1.94 2.16 2.95 4.66 6.19 6.09 -17.20%
DY 0.00 0.58 0.34 2.27 2.54 1.59 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