[BENALEC] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 213.19%
YoY- -50.17%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 398,636 323,083 301,217 246,898 176,160 180,540 161,457 82.37%
PBT 47,844 32,012 27,153 21,772 8,004 19,161 21,638 69.47%
Tax -23,100 -13,957 -9,833 -4,844 -560 -10,687 -13,152 45.42%
NP 24,744 18,055 17,320 16,928 7,444 8,474 8,486 103.70%
-
NP to SH 22,492 17,118 16,782 15,434 4,928 8,458 8,630 89.05%
-
Tax Rate 48.28% 43.60% 36.21% 22.25% 7.00% 55.77% 60.78% -
Total Cost 373,892 305,028 283,897 229,970 168,716 172,066 152,970 81.15%
-
Net Worth 470,119 627,660 590,015 586,491 461,999 568,992 574,478 -12.47%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 2,445 3,146 4,630 - - 3,236 -
Div Payout % - 14.29% 18.75% 30.00% - - 37.50% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 470,119 627,660 590,015 586,491 461,999 568,992 574,478 -12.47%
NOSH 811,804 815,142 786,687 771,700 615,999 768,909 809,124 0.22%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.21% 5.59% 5.75% 6.86% 4.23% 4.69% 5.26% -
ROE 4.78% 2.73% 2.84% 2.63% 1.07% 1.49% 1.50% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.29 39.64 38.29 31.99 28.60 23.48 19.95 119.95%
EPS 3.60 2.10 2.13 2.00 0.80 1.10 1.07 124.03%
DPS 0.00 0.30 0.40 0.60 0.00 0.00 0.40 -
NAPS 0.77 0.77 0.75 0.76 0.75 0.74 0.71 5.54%
Adjusted Per Share Value based on latest NOSH - 810,624
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.64 31.32 29.20 23.93 17.08 17.50 15.65 82.37%
EPS 2.18 1.66 1.63 1.50 0.48 0.82 0.84 88.52%
DPS 0.00 0.24 0.31 0.45 0.00 0.00 0.31 -
NAPS 0.4557 0.6084 0.5719 0.5685 0.4478 0.5516 0.5569 -12.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.405 0.495 0.525 0.555 0.575 0.575 0.785 -
P/RPS 0.62 1.25 1.37 1.73 2.01 2.45 3.93 -70.70%
P/EPS 10.99 23.57 24.61 27.75 71.88 52.27 73.59 -71.75%
EY 9.10 4.24 4.06 3.60 1.39 1.91 1.36 253.85%
DY 0.00 0.61 0.76 1.08 0.00 0.00 0.51 -
P/NAPS 0.53 0.64 0.70 0.73 0.77 0.78 1.11 -38.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 27/05/16 26/02/16 25/11/15 24/08/15 25/05/15 -
Price 0.37 0.42 0.50 0.515 0.58 0.545 0.705 -
P/RPS 0.57 1.06 1.31 1.61 2.03 2.32 3.53 -70.24%
P/EPS 10.04 20.00 23.44 25.75 72.50 49.55 66.09 -71.43%
EY 9.96 5.00 4.27 3.88 1.38 2.02 1.51 250.50%
DY 0.00 0.71 0.80 1.17 0.00 0.00 0.57 -
P/NAPS 0.48 0.55 0.67 0.68 0.77 0.74 0.99 -38.20%

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