[BENALEC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 28.77%
YoY- -25.14%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 44,040 180,540 121,093 108,160 47,930 211,017 179,488 -60.77%
PBT 2,001 19,161 16,229 26,218 18,691 18,287 33,349 -84.64%
Tax -140 -10,687 -9,864 -10,733 -6,666 -11,095 -10,525 -94.37%
NP 1,861 8,474 6,365 15,485 12,025 7,192 22,824 -81.16%
-
NP to SH 1,232 8,458 6,473 15,487 12,027 7,205 22,832 -85.69%
-
Tax Rate 7.00% 55.77% 60.78% 40.94% 35.66% 60.67% 31.56% -
Total Cost 42,179 172,066 114,728 92,675 35,905 203,825 156,664 -58.27%
-
Net Worth 461,999 568,992 574,478 570,573 561,259 536,372 578,954 -13.95%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 2,427 2,445 - - 16,308 -
Div Payout % - - 37.50% 15.79% - - 71.43% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 461,999 568,992 574,478 570,573 561,259 536,372 578,954 -13.95%
NOSH 615,999 768,909 809,124 815,105 801,800 800,555 815,428 -17.03%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.23% 4.69% 5.26% 14.32% 25.09% 3.41% 12.72% -
ROE 0.27% 1.49% 1.13% 2.71% 2.14% 1.34% 3.94% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.15 23.48 14.97 13.27 5.98 26.36 22.01 -52.71%
EPS 0.20 1.10 0.80 1.90 1.50 0.90 2.80 -82.75%
DPS 0.00 0.00 0.30 0.30 0.00 0.00 2.00 -
NAPS 0.75 0.74 0.71 0.70 0.70 0.67 0.71 3.71%
Adjusted Per Share Value based on latest NOSH - 864,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.27 17.50 11.74 10.48 4.65 20.46 17.40 -60.76%
EPS 0.12 0.82 0.63 1.50 1.17 0.70 2.21 -85.63%
DPS 0.00 0.00 0.24 0.24 0.00 0.00 1.58 -
NAPS 0.4478 0.5516 0.5569 0.5531 0.5441 0.5199 0.5612 -13.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.575 0.575 0.785 0.565 0.905 1.13 0.90 -
P/RPS 8.04 2.45 5.25 4.26 15.14 4.29 4.09 56.85%
P/EPS 287.50 52.27 98.13 29.74 60.33 125.56 32.14 330.34%
EY 0.35 1.91 1.02 3.36 1.66 0.80 3.11 -76.65%
DY 0.00 0.00 0.38 0.53 0.00 0.00 2.22 -
P/NAPS 0.77 0.78 1.11 0.81 1.29 1.69 1.27 -28.34%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 24/08/15 25/05/15 11/02/15 18/11/14 25/08/14 22/05/14 -
Price 0.58 0.545 0.705 0.88 0.80 0.98 1.11 -
P/RPS 8.11 2.32 4.71 6.63 13.38 3.72 5.04 37.27%
P/EPS 290.00 49.55 88.12 46.32 53.33 108.89 39.64 276.40%
EY 0.34 2.02 1.13 2.16 1.88 0.92 2.52 -73.66%
DY 0.00 0.00 0.43 0.34 0.00 0.00 1.80 -
P/NAPS 0.77 0.74 0.99 1.26 1.14 1.46 1.56 -37.51%

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