[BENALEC] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -132.81%
YoY- -120.42%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 211,017 239,317 218,920 57,612 265,835 265,326 248,210 -10.28%
PBT 18,287 44,465 58,172 -19,724 65,560 79,345 95,104 -66.78%
Tax -11,095 -14,033 -16,812 1,080 -8,898 -9,173 -7,464 30.34%
NP 7,192 30,432 41,360 -18,644 56,662 70,172 87,640 -81.20%
-
NP to SH 7,205 30,442 41,374 -18,620 56,750 70,280 87,802 -81.20%
-
Tax Rate 60.67% 31.56% 28.90% - 13.57% 11.56% 7.85% -
Total Cost 203,825 208,885 177,560 76,256 209,173 195,154 160,570 17.28%
-
Net Worth 536,372 578,954 556,957 535,324 552,167 0 534,794 0.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 21,744 31,826 - - 32,007 47,892 -
Div Payout % - 71.43% 76.92% - - 45.54% 54.55% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 536,372 578,954 556,957 535,324 552,167 0 534,794 0.19%
NOSH 800,555 815,428 795,653 775,833 800,242 800,191 798,200 0.19%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.41% 12.72% 18.89% -32.36% 21.31% 26.45% 35.31% -
ROE 1.34% 5.26% 7.43% -3.48% 10.28% 0.00% 16.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.36 29.35 27.51 7.43 33.22 33.16 31.10 -10.46%
EPS 0.90 3.73 5.20 -2.40 7.10 8.80 11.00 -81.23%
DPS 0.00 2.67 4.00 0.00 0.00 4.00 6.00 -
NAPS 0.67 0.71 0.70 0.69 0.69 0.00 0.67 0.00%
Adjusted Per Share Value based on latest NOSH - 775,833
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.46 23.20 21.22 5.58 25.77 25.72 24.06 -10.26%
EPS 0.70 2.95 4.01 -1.80 5.50 6.81 8.51 -81.17%
DPS 0.00 2.11 3.09 0.00 0.00 3.10 4.64 -
NAPS 0.5199 0.5612 0.5399 0.5189 0.5353 0.00 0.5184 0.19%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.13 0.90 0.85 1.20 1.34 1.18 1.39 -
P/RPS 4.29 3.07 3.09 16.16 4.03 3.56 4.47 -2.71%
P/EPS 125.56 24.11 16.35 -50.00 18.90 13.44 12.64 364.04%
EY 0.80 4.15 6.12 -2.00 5.29 7.44 7.91 -78.38%
DY 0.00 2.96 4.71 0.00 0.00 3.39 4.32 -
P/NAPS 1.69 1.27 1.21 1.74 1.94 0.00 2.07 -12.67%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 22/05/14 28/02/14 26/11/13 22/08/13 29/05/13 26/02/13 -
Price 0.98 1.11 0.88 1.01 1.26 1.38 1.18 -
P/RPS 3.72 3.78 3.20 13.60 3.79 4.16 3.79 -1.23%
P/EPS 108.89 29.73 16.92 -42.08 17.77 15.71 10.73 370.72%
EY 0.92 3.36 5.91 -2.38 5.63 6.36 9.32 -78.73%
DY 0.00 2.40 4.55 0.00 0.00 2.90 5.08 -
P/NAPS 1.46 1.56 1.26 1.46 1.83 0.00 1.76 -11.74%

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