[BENALEC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -69.89%
YoY- -3.44%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 155,280 130,384 101,473 74,580 214,487 148,532 97,428 36.48%
PBT 100,328 88,850 69,422 35,045 129,936 99,088 63,865 35.17%
Tax -17,573 -16,859 -11,653 -6,118 -33,856 -25,820 -14,997 11.15%
NP 82,755 71,991 57,769 28,927 96,080 73,268 48,868 42.11%
-
NP to SH 82,758 71,991 57,769 28,927 96,080 73,268 48,868 42.12%
-
Tax Rate 17.52% 18.97% 16.79% 17.46% 26.06% 26.06% 23.48% -
Total Cost 72,525 58,393 43,704 45,653 118,407 75,264 48,560 30.69%
-
Net Worth 495,001 469,836 459,189 376,050 342,103 322,379 200,484 82.77%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 14,812 - - - - -
Div Payout % - - 25.64% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 495,001 469,836 459,189 376,050 342,103 322,379 200,484 82.77%
NOSH 773,439 757,800 740,628 723,175 727,878 732,680 626,512 15.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 53.29% 55.21% 56.93% 38.79% 44.80% 49.33% 50.16% -
ROE 16.72% 15.32% 12.58% 7.69% 28.09% 22.73% 24.38% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.08 17.21 13.70 10.31 29.47 20.27 15.55 18.60%
EPS 10.70 9.50 7.80 4.00 13.20 10.00 7.80 23.48%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.62 0.52 0.47 0.44 0.32 58.80%
Adjusted Per Share Value based on latest NOSH - 723,175
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.05 12.64 9.84 7.23 20.79 14.40 9.44 36.51%
EPS 8.02 6.98 5.60 2.80 9.31 7.10 4.74 42.03%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
NAPS 0.4798 0.4554 0.4451 0.3645 0.3316 0.3125 0.1943 82.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - -
Price 1.16 1.16 1.35 1.08 1.44 1.36 0.00 -
P/RPS 5.78 6.74 9.85 10.47 4.89 6.71 0.00 -
P/EPS 10.84 12.21 17.31 27.00 10.91 13.60 0.00 -
EY 9.22 8.19 5.78 3.70 9.17 7.35 0.00 -
DY 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.87 2.18 2.08 3.06 3.09 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 29/11/11 22/08/11 25/05/11 25/02/11 -
Price 1.16 1.15 1.26 1.36 1.32 1.51 1.28 -
P/RPS 5.78 6.68 9.20 13.19 4.48 7.45 8.23 -21.00%
P/EPS 10.84 12.11 16.15 34.00 10.00 15.10 16.41 -24.17%
EY 9.22 8.26 6.19 2.94 10.00 6.62 6.09 31.88%
DY 0.00 0.00 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.85 2.03 2.62 2.81 3.43 4.00 -41.08%

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