[BENALEC] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -59.04%
YoY- 51.48%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Revenue 30,230 76,661 69,900 161,058 135,916 269,170 323,083 -27.06%
PBT -67,508 -44,236 -33,277 -73,813 -65,372 21,324 32,012 -
Tax 389 -6,922 -618 4,183 8,699 -9,988 -13,957 -
NP -67,119 -51,158 -33,895 -69,630 -56,673 11,336 18,055 -
-
NP to SH -65,549 -49,598 -32,880 -67,767 -51,472 9,691 17,118 -
-
Tax Rate - - - - - 46.84% 43.60% -
Total Cost 97,349 127,819 103,795 230,688 192,589 257,834 305,028 -14.11%
-
Net Worth 356,610 416,602 395,591 483,979 555,781 623,304 627,660 -7.25%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Div - - - - - 5,593 2,445 -
Div Payout % - - - - - 57.72% 14.29% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Net Worth 356,610 416,602 395,591 483,979 555,781 623,304 627,660 -7.25%
NOSH 1,031,602 1,031,602 1,031,602 861,802 861,802 811,802 815,142 3.18%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
NP Margin -222.03% -66.73% -48.49% -43.23% -41.70% 4.21% 5.59% -
ROE -18.38% -11.91% -8.31% -14.00% -9.26% 1.55% 2.73% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
RPS 2.97 7.54 8.13 18.97 16.14 33.68 39.64 -29.19%
EPS -6.43 -4.88 -3.82 -7.98 -6.11 1.20 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.30 -
NAPS 0.35 0.41 0.46 0.57 0.66 0.78 0.77 -9.97%
Adjusted Per Share Value based on latest NOSH - 1,031,602
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
RPS 2.97 7.52 6.86 15.80 13.33 26.41 31.70 -27.05%
EPS -6.43 -4.87 -3.23 -6.65 -5.05 0.95 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.24 -
NAPS 0.3499 0.4087 0.3881 0.4748 0.5453 0.6115 0.6158 -7.25%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 -
Price 0.145 0.095 0.145 0.15 0.135 0.42 0.495 -
P/RPS 4.89 1.26 1.78 0.79 0.84 1.25 1.25 19.92%
P/EPS -2.25 -1.95 -3.79 -1.88 -2.21 34.63 23.57 -
EY -44.37 -51.38 -26.37 -53.21 -45.28 2.89 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.61 -
P/NAPS 0.41 0.23 0.32 0.26 0.20 0.54 0.64 -5.75%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Date 28/02/24 24/02/23 28/02/22 29/03/21 28/02/20 24/08/17 26/08/16 -
Price 0.115 0.095 0.115 0.15 0.12 0.435 0.42 -
P/RPS 3.88 1.26 1.41 0.79 0.74 1.29 1.06 18.86%
P/EPS -1.79 -1.95 -3.01 -1.88 -1.96 35.87 20.00 -
EY -55.94 -51.38 -33.25 -53.21 -50.94 2.79 5.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.61 0.71 -
P/NAPS 0.33 0.23 0.25 0.26 0.18 0.56 0.55 -6.57%

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