[BENALEC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -68.44%
YoY- -87.3%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 121,093 108,160 47,930 211,017 179,488 109,460 14,403 314.00%
PBT 16,229 26,218 18,691 18,287 33,349 29,086 -4,931 -
Tax -9,864 -10,733 -6,666 -11,095 -10,525 -8,406 270 -
NP 6,365 15,485 12,025 7,192 22,824 20,680 -4,661 -
-
NP to SH 6,473 15,487 12,027 7,205 22,832 20,687 -4,655 -
-
Tax Rate 60.78% 40.94% 35.66% 60.67% 31.56% 28.90% - -
Total Cost 114,728 92,675 35,905 203,825 156,664 88,780 19,064 231.21%
-
Net Worth 574,478 570,573 561,259 536,372 578,954 556,957 535,324 4.82%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 2,427 2,445 - - 16,308 15,913 - -
Div Payout % 37.50% 15.79% - - 71.43% 76.92% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 574,478 570,573 561,259 536,372 578,954 556,957 535,324 4.82%
NOSH 809,124 815,105 801,800 800,555 815,428 795,653 775,833 2.84%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.26% 14.32% 25.09% 3.41% 12.72% 18.89% -32.36% -
ROE 1.13% 2.71% 2.14% 1.34% 3.94% 3.71% -0.87% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.97 13.27 5.98 26.36 22.01 13.76 1.86 302.12%
EPS 0.80 1.90 1.50 0.90 2.80 2.60 -0.60 -
DPS 0.30 0.30 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.71 0.70 0.70 0.67 0.71 0.70 0.69 1.92%
Adjusted Per Share Value based on latest NOSH - 822,421
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.74 10.48 4.65 20.46 17.40 10.61 1.40 313.29%
EPS 0.63 1.50 1.17 0.70 2.21 2.01 -0.45 -
DPS 0.24 0.24 0.00 0.00 1.58 1.54 0.00 -
NAPS 0.5569 0.5531 0.5441 0.5199 0.5612 0.5399 0.5189 4.82%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.785 0.565 0.905 1.13 0.90 0.85 1.20 -
P/RPS 5.25 4.26 15.14 4.29 4.09 6.18 64.64 -81.27%
P/EPS 98.13 29.74 60.33 125.56 32.14 32.69 -200.00 -
EY 1.02 3.36 1.66 0.80 3.11 3.06 -0.50 -
DY 0.38 0.53 0.00 0.00 2.22 2.35 0.00 -
P/NAPS 1.11 0.81 1.29 1.69 1.27 1.21 1.74 -25.91%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 11/02/15 18/11/14 25/08/14 22/05/14 28/02/14 26/11/13 -
Price 0.705 0.88 0.80 0.98 1.11 0.88 1.01 -
P/RPS 4.71 6.63 13.38 3.72 5.04 6.40 54.40 -80.45%
P/EPS 88.12 46.32 53.33 108.89 39.64 33.85 -168.33 -
EY 1.13 2.16 1.88 0.92 2.52 2.95 -0.59 -
DY 0.43 0.34 0.00 0.00 1.80 2.27 0.00 -
P/NAPS 0.99 1.26 1.14 1.46 1.56 1.26 1.46 -22.83%

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