[BENALEC] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -67.15%
YoY- 356.41%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 269,170 239,865 178,480 99,659 323,083 225,913 123,449 68.22%
PBT 21,324 20,796 18,936 11,961 32,012 20,365 10,886 56.61%
Tax -9,988 -11,769 -10,638 -5,775 -13,957 -7,375 -2,422 157.38%
NP 11,336 9,027 8,298 6,186 18,055 12,990 8,464 21.52%
-
NP to SH 9,691 7,983 7,195 5,623 17,118 12,587 7,717 16.41%
-
Tax Rate 46.84% 56.59% 56.18% 48.28% 43.60% 36.21% 22.25% -
Total Cost 257,834 230,838 170,182 93,473 305,028 212,923 114,985 71.40%
-
Net Worth 623,304 623,304 623,306 470,119 627,660 590,015 586,491 4.14%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,593 - - - 2,445 2,360 2,315 80.14%
Div Payout % 57.72% - - - 14.29% 18.75% 30.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 623,304 623,304 623,306 470,119 627,660 590,015 586,491 4.14%
NOSH 811,802 811,802 811,802 811,804 815,142 786,687 771,700 3.43%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.21% 3.76% 4.65% 6.21% 5.59% 5.75% 6.86% -
ROE 1.55% 1.28% 1.15% 1.20% 2.73% 2.13% 1.32% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 33.68 30.02 22.33 16.32 39.64 28.72 16.00 64.32%
EPS 1.20 1.00 0.90 0.90 2.10 1.60 1.00 12.93%
DPS 0.70 0.00 0.00 0.00 0.30 0.30 0.30 76.01%
NAPS 0.78 0.78 0.78 0.77 0.77 0.75 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 811,804
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.09 23.25 17.30 9.66 31.32 21.90 11.97 68.18%
EPS 0.94 0.77 0.70 0.55 1.66 1.22 0.75 16.26%
DPS 0.54 0.00 0.00 0.00 0.24 0.23 0.22 82.06%
NAPS 0.6042 0.6042 0.6042 0.4557 0.6084 0.5719 0.5685 4.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.42 0.545 0.375 0.405 0.495 0.525 0.555 -
P/RPS 1.25 1.82 1.68 2.48 1.25 1.83 3.47 -49.40%
P/EPS 34.63 54.56 41.65 43.97 23.57 32.81 55.50 -27.00%
EY 2.89 1.83 2.40 2.27 4.24 3.05 1.80 37.15%
DY 1.67 0.00 0.00 0.00 0.61 0.57 0.54 112.41%
P/NAPS 0.54 0.70 0.48 0.53 0.64 0.70 0.73 -18.22%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 26/05/17 27/02/17 29/11/16 26/08/16 27/05/16 26/02/16 -
Price 0.435 0.485 0.46 0.37 0.42 0.50 0.515 -
P/RPS 1.29 1.62 2.06 2.27 1.06 1.74 3.22 -45.68%
P/EPS 35.87 48.55 51.09 40.17 20.00 31.25 51.50 -21.44%
EY 2.79 2.06 1.96 2.49 5.00 3.20 1.94 27.43%
DY 1.61 0.00 0.00 0.00 0.71 0.60 0.58 97.63%
P/NAPS 0.56 0.62 0.59 0.48 0.55 0.67 0.68 -12.15%

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