[BENALEC] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -19.25%
YoY- -31.43%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 239,317 218,920 57,612 265,835 265,326 248,210 230,992 2.39%
PBT 44,465 58,172 -19,724 65,560 79,345 95,104 104,128 -43.32%
Tax -14,033 -16,812 1,080 -8,898 -9,173 -7,464 -13,264 3.83%
NP 30,432 41,360 -18,644 56,662 70,172 87,640 90,864 -51.80%
-
NP to SH 30,442 41,374 -18,620 56,750 70,280 87,802 91,180 -51.90%
-
Tax Rate 31.56% 28.90% - 13.57% 11.56% 7.85% 12.74% -
Total Cost 208,885 177,560 76,256 209,173 195,154 160,570 140,128 30.52%
-
Net Worth 578,954 556,957 535,324 552,167 0 534,794 537,310 5.10%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 21,744 31,826 - - 32,007 47,892 - -
Div Payout % 71.43% 76.92% - - 45.54% 54.55% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 578,954 556,957 535,324 552,167 0 534,794 537,310 5.10%
NOSH 815,428 795,653 775,833 800,242 800,191 798,200 814,107 0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.72% 18.89% -32.36% 21.31% 26.45% 35.31% 39.34% -
ROE 5.26% 7.43% -3.48% 10.28% 0.00% 16.42% 16.97% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.35 27.51 7.43 33.22 33.16 31.10 28.37 2.29%
EPS 3.73 5.20 -2.40 7.10 8.80 11.00 11.20 -51.98%
DPS 2.67 4.00 0.00 0.00 4.00 6.00 0.00 -
NAPS 0.71 0.70 0.69 0.69 0.00 0.67 0.66 4.99%
Adjusted Per Share Value based on latest NOSH - 826,749
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.20 21.22 5.58 25.77 25.72 24.06 22.39 2.39%
EPS 2.95 4.01 -1.80 5.50 6.81 8.51 8.84 -51.92%
DPS 2.11 3.09 0.00 0.00 3.10 4.64 0.00 -
NAPS 0.5612 0.5399 0.5189 0.5353 0.00 0.5184 0.5209 5.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.90 0.85 1.20 1.34 1.18 1.39 1.16 -
P/RPS 3.07 3.09 16.16 4.03 3.56 4.47 4.09 -17.42%
P/EPS 24.11 16.35 -50.00 18.90 13.44 12.64 10.36 75.70%
EY 4.15 6.12 -2.00 5.29 7.44 7.91 9.66 -43.09%
DY 2.96 4.71 0.00 0.00 3.39 4.32 0.00 -
P/NAPS 1.27 1.21 1.74 1.94 0.00 2.07 1.76 -19.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 28/02/14 26/11/13 22/08/13 29/05/13 26/02/13 28/11/12 -
Price 1.11 0.88 1.01 1.26 1.38 1.18 1.31 -
P/RPS 3.78 3.20 13.60 3.79 4.16 3.79 4.62 -12.53%
P/EPS 29.73 16.92 -42.08 17.77 15.71 10.73 11.70 86.31%
EY 3.36 5.91 -2.38 5.63 6.36 9.32 8.55 -46.37%
DY 2.40 4.55 0.00 0.00 2.90 5.08 0.00 -
P/NAPS 1.56 1.26 1.46 1.83 0.00 1.76 1.98 -14.70%

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