[BENALEC] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 27.96%
YoY- -6.76%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 10,229 269,170 239,865 178,480 99,659 323,083 225,913 -87.27%
PBT 2,319 21,324 20,796 18,936 11,961 32,012 20,365 -76.47%
Tax -635 -9,988 -11,769 -10,638 -5,775 -13,957 -7,375 -80.47%
NP 1,684 11,336 9,027 8,298 6,186 18,055 12,990 -74.35%
-
NP to SH 858 9,691 7,983 7,195 5,623 17,118 12,587 -83.28%
-
Tax Rate 27.38% 46.84% 56.59% 56.18% 48.28% 43.60% 36.21% -
Total Cost 8,545 257,834 230,838 170,182 93,473 305,028 212,923 -88.25%
-
Net Worth 623,293 623,304 623,304 623,306 470,119 627,660 590,015 3.72%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 5,593 - - - 2,445 2,360 -
Div Payout % - 57.72% - - - 14.29% 18.75% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 623,293 623,304 623,304 623,306 470,119 627,660 590,015 3.72%
NOSH 811,802 811,802 811,802 811,802 811,804 815,142 786,687 2.11%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 16.46% 4.21% 3.76% 4.65% 6.21% 5.59% 5.75% -
ROE 0.14% 1.55% 1.28% 1.15% 1.20% 2.73% 2.13% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.28 33.68 30.02 22.33 16.32 39.64 28.72 -87.40%
EPS 0.10 1.20 1.00 0.90 0.90 2.10 1.60 -84.22%
DPS 0.00 0.70 0.00 0.00 0.00 0.30 0.30 -
NAPS 0.78 0.78 0.78 0.78 0.77 0.77 0.75 2.64%
Adjusted Per Share Value based on latest NOSH - 811,802
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.99 26.09 23.25 17.30 9.66 31.32 21.90 -87.28%
EPS 0.08 0.94 0.77 0.70 0.55 1.66 1.22 -83.71%
DPS 0.00 0.54 0.00 0.00 0.00 0.24 0.23 -
NAPS 0.6042 0.6042 0.6042 0.6042 0.4557 0.6084 0.5719 3.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.42 0.42 0.545 0.375 0.405 0.495 0.525 -
P/RPS 32.81 1.25 1.82 1.68 2.48 1.25 1.83 583.81%
P/EPS 391.16 34.63 54.56 41.65 43.97 23.57 32.81 421.08%
EY 0.26 2.89 1.83 2.40 2.27 4.24 3.05 -80.60%
DY 0.00 1.67 0.00 0.00 0.00 0.61 0.57 -
P/NAPS 0.54 0.54 0.70 0.48 0.53 0.64 0.70 -15.87%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 26/05/17 27/02/17 29/11/16 26/08/16 27/05/16 -
Price 0.39 0.435 0.485 0.46 0.37 0.42 0.50 -
P/RPS 30.47 1.29 1.62 2.06 2.27 1.06 1.74 573.17%
P/EPS 363.22 35.87 48.55 51.09 40.17 20.00 31.25 412.34%
EY 0.28 2.79 2.06 1.96 2.49 5.00 3.20 -80.26%
DY 0.00 1.61 0.00 0.00 0.00 0.71 0.60 -
P/NAPS 0.50 0.56 0.62 0.59 0.48 0.55 0.67 -17.71%

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