[BENALEC] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -582.16%
YoY- -134.4%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 118,202 337,035 285,360 152,622 246,328 263,760 192,815 -7.82%
PBT 12,932 32,443 23,296 1,083 39,400 70,901 115,852 -30.59%
Tax -4,334 -18,351 -8,198 -10,439 -12,543 -7,595 -21,049 -23.14%
NP 8,598 14,092 15,098 -9,356 26,857 63,306 94,803 -32.95%
-
NP to SH 6,030 12,514 14,571 -9,243 26,873 63,390 94,803 -36.80%
-
Tax Rate 33.51% 56.56% 35.19% 963.90% 31.84% 10.71% 18.17% -
Total Cost 109,604 322,943 270,262 161,978 219,471 200,454 98,012 1.87%
-
Net Worth 623,289 623,304 608,749 581,812 507,886 0 464,086 5.03%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - 14,790 -
Div Payout % - - - - - - 15.60% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 623,289 623,304 608,749 581,812 507,886 0 464,086 5.03%
NOSH 811,802 811,802 811,666 819,454 715,333 808,615 748,526 1.36%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.27% 4.18% 5.29% -6.13% 10.90% 24.00% 49.17% -
ROE 0.97% 2.01% 2.39% -1.59% 5.29% 0.00% 20.43% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.79 42.18 35.16 18.62 34.44 32.62 25.76 -8.82%
EPS 0.75 1.57 1.80 -1.13 3.76 7.84 12.67 -37.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
NAPS 0.78 0.78 0.75 0.71 0.71 0.00 0.62 3.89%
Adjusted Per Share Value based on latest NOSH - 819,454
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.46 32.67 27.66 14.79 23.88 25.57 18.69 -7.82%
EPS 0.58 1.21 1.41 -0.90 2.60 6.14 9.19 -36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
NAPS 0.6042 0.6042 0.5901 0.564 0.4923 0.00 0.4499 5.03%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.33 0.545 0.525 0.785 0.90 1.18 1.16 -
P/RPS 2.23 1.29 1.49 4.21 2.61 3.62 4.50 -11.03%
P/EPS 43.73 34.80 29.24 -69.60 23.96 15.05 9.16 29.74%
EY 2.29 2.87 3.42 -1.44 4.17 6.64 10.92 -22.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.70 -
P/NAPS 0.42 0.70 0.70 1.11 1.27 0.00 1.87 -22.02%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 26/05/17 27/05/16 25/05/15 22/05/14 29/05/13 30/05/12 -
Price 0.29 0.485 0.50 0.705 1.11 1.38 1.15 -
P/RPS 1.96 1.15 1.42 3.79 3.22 4.23 4.46 -12.80%
P/EPS 38.43 30.97 27.85 -62.50 29.55 17.60 9.08 27.16%
EY 2.60 3.23 3.59 -1.60 3.38 5.68 11.01 -21.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.72 -
P/NAPS 0.37 0.62 0.67 0.99 1.56 0.00 1.85 -23.51%

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