[BENALEC] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -7.42%
YoY- -19.47%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 265,835 263,760 217,781 178,317 195,149 192,815 215,008 15.21%
PBT 65,560 70,901 78,372 91,229 100,242 115,852 131,647 -37.19%
Tax -8,898 -7,595 -9,653 -14,772 -17,574 -21,049 -26,666 -51.92%
NP 56,662 63,306 68,719 76,457 82,668 94,803 104,981 -33.73%
-
NP to SH 56,750 63,390 68,803 76,539 82,671 94,803 104,981 -33.66%
-
Tax Rate 13.57% 10.71% 12.32% 16.19% 17.53% 18.17% 20.26% -
Total Cost 209,173 200,454 149,062 101,860 112,481 98,012 110,027 53.52%
-
Net Worth 570,457 0 543,885 537,310 492,205 464,086 458,513 15.69%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 14,790 14,790 14,790 14,790 -
Div Payout % - - - 19.32% 17.89% 15.60% 14.09% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 570,457 0 543,885 537,310 492,205 464,086 458,513 15.69%
NOSH 826,749 808,615 811,769 814,107 769,071 748,526 739,538 7.72%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.31% 24.00% 31.55% 42.88% 42.36% 49.17% 48.83% -
ROE 9.95% 0.00% 12.65% 14.24% 16.80% 20.43% 22.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.15 32.62 26.83 21.90 25.37 25.76 29.07 6.95%
EPS 6.86 7.84 8.48 9.40 10.75 12.67 14.20 -38.45%
DPS 0.00 0.00 0.00 1.82 1.92 1.98 2.00 -
NAPS 0.69 0.00 0.67 0.66 0.64 0.62 0.62 7.39%
Adjusted Per Share Value based on latest NOSH - 814,107
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.77 25.57 21.11 17.29 18.92 18.69 20.84 15.22%
EPS 5.50 6.14 6.67 7.42 8.01 9.19 10.18 -33.68%
DPS 0.00 0.00 0.00 1.43 1.43 1.43 1.43 -
NAPS 0.553 0.00 0.5272 0.5209 0.4771 0.4499 0.4445 15.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.34 1.18 1.39 1.16 1.16 1.16 1.35 -
P/RPS 4.17 3.62 5.18 5.30 4.57 4.50 4.64 -6.87%
P/EPS 19.52 15.05 16.40 12.34 10.79 9.16 9.51 61.58%
EY 5.12 6.64 6.10 8.10 9.27 10.92 10.52 -38.15%
DY 0.00 0.00 0.00 1.57 1.66 1.70 1.48 -
P/NAPS 1.94 0.00 2.07 1.76 1.81 1.87 2.18 -7.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 28/02/12 -
Price 1.26 1.38 1.18 1.31 1.16 1.15 1.26 -
P/RPS 3.92 4.23 4.40 5.98 4.57 4.46 4.33 -6.42%
P/EPS 18.36 17.60 13.92 13.93 10.79 9.08 8.88 62.36%
EY 5.45 5.68 7.18 7.18 9.27 11.01 11.27 -38.41%
DY 0.00 0.00 0.00 1.39 1.66 1.72 1.59 -
P/NAPS 1.83 0.00 1.76 1.98 1.81 1.85 2.03 -6.68%

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