[BENALEC] YoY Cumulative 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- 10.37%
YoY- -56.68%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 239,865 225,913 121,093 179,488 198,995 130,384 148,532 8.30%
PBT 20,796 20,365 16,229 33,349 59,509 88,850 99,088 -22.89%
Tax -11,769 -7,375 -9,864 -10,525 -6,880 -16,859 -25,820 -12.26%
NP 9,027 12,990 6,365 22,824 52,629 71,991 73,268 -29.43%
-
NP to SH 7,983 12,587 6,473 22,832 52,710 71,991 73,268 -30.86%
-
Tax Rate 56.59% 36.21% 60.78% 31.56% 11.56% 18.97% 26.06% -
Total Cost 230,838 212,923 114,728 156,664 146,366 58,393 75,264 20.51%
-
Net Worth 623,304 590,015 574,478 578,954 0 469,836 322,379 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 - 2,360 2,427 16,308 24,005 - - -
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 0 469,836 322,379 11.60%
NOSH 811,802 786,687 809,124 815,428 800,191 757,800 732,680 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 1.28% 2.13% 1.13% 3.94% 0.00% 15.32% 22.73% -
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 30.02 28.72 14.97 22.01 24.87 17.21 20.27 6.75%
EPS 1.00 1.60 0.80 2.80 6.60 9.50 10.00 -31.84%
DPS 0.00 0.30 0.30 2.00 3.00 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 23.53 22.16 11.88 17.61 19.52 12.79 14.57 8.30%
EPS 0.78 1.23 0.64 2.24 5.17 7.06 7.19 -30.91%
DPS 0.00 0.23 0.24 1.60 2.36 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 1.82 1.83 5.25 4.09 4.74 6.74 6.71 -19.52%
P/EPS 54.56 32.81 98.13 32.14 17.91 12.21 13.60 26.02%
EY 1.83 3.05 1.02 3.11 5.58 8.19 7.35 -20.66%
DY 0.00 0.57 0.38 2.22 2.54 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 1.62 1.74 4.71 5.04 5.55 6.68 7.45 -22.43%
P/EPS 48.55 31.25 88.12 39.64 20.95 12.11 15.10 21.46%
EY 2.06 3.20 1.13 2.52 4.77 8.26 6.62 -17.66%
DY 0.00 0.60 0.43 1.80 2.17 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