[BENALEC] YoY TTM 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- 14.46%
YoY- -51.26%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 378,114 195,829 209,717 251,190 217,781 215,008 97,428 25.33%
PBT 40,062 3,828 15,335 47,094 78,372 131,647 63,865 -7.47%
Tax -22,173 -2,376 -13,427 -13,572 -9,653 -26,666 -14,997 6.72%
NP 17,889 1,452 1,908 33,522 68,719 104,981 48,868 -15.40%
-
NP to SH 16,596 687 1,917 33,536 68,803 104,981 48,868 -16.45%
-
Tax Rate 55.35% 62.07% 87.56% 28.82% 12.32% 20.26% 23.48% -
Total Cost 360,225 194,377 207,809 217,668 149,062 110,027 48,560 39.61%
-
Net Worth 623,306 616,074 605,499 572,238 543,885 458,513 201,706 20.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 14,790 - -
Div Payout % - - - - - 14.09% - -
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 623,306 616,074 605,499 572,238 543,885 458,513 201,706 20.66%
NOSH 811,802 810,624 864,999 817,483 811,769 739,538 630,333 4.30%
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 4.73% 0.74% 0.91% 13.35% 31.55% 48.83% 50.16% -
ROE 2.66% 0.11% 0.32% 5.86% 12.65% 22.90% 24.23% -
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 47.32 24.16 24.24 30.73 26.83 29.07 15.46 20.47%
EPS 2.08 0.08 0.22 4.10 8.48 14.20 7.75 -19.66%
DPS 0.00 0.00 0.00 0.00 0.00 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 37.10 19.21 20.58 24.64 21.37 21.09 9.56 25.33%
EPS 1.63 0.07 0.19 3.29 6.75 10.30 4.79 -16.43%
DPS 0.00 0.00 0.00 0.00 0.00 1.45 0.00 -
NAPS 0.6115 0.6044 0.5941 0.5614 0.5336 0.4499 0.1979 20.66%
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 0.79 2.30 2.33 2.77 5.18 4.64 0.00 -
P/EPS 18.06 654.87 254.94 20.72 16.40 9.51 0.00 -
EY 5.54 0.15 0.39 4.83 6.10 10.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 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 - -
Price 0.46 0.515 0.88 0.88 1.18 1.26 0.00 -
P/RPS 0.97 2.13 3.63 2.86 4.40 4.33 0.00 -
P/EPS 22.15 607.67 397.08 21.45 13.92 8.88 0.00 -
EY 4.51 0.16 0.25 4.66 7.18 11.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.59 0.68 1.26 1.26 1.76 2.03 0.00 -

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