[BENALEC] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 14.46%
YoY- -51.26%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 244,544 211,017 246,328 251,190 222,490 265,835 263,760 -4.91%
PBT 41,825 18,203 39,400 47,094 34,597 65,560 70,901 -29.63%
Tax -18,036 -11,100 -12,543 -13,572 -5,312 -8,898 -7,595 77.90%
NP 23,789 7,103 26,857 33,522 29,285 56,662 63,306 -47.89%
-
NP to SH 23,799 7,117 26,873 33,536 29,300 56,750 63,390 -47.92%
-
Tax Rate 43.12% 60.98% 31.84% 28.82% 15.35% 13.57% 10.71% -
Total Cost 220,755 203,914 219,471 217,668 193,205 209,173 200,454 6.63%
-
Net Worth 561,259 551,022 507,886 572,238 535,324 570,457 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 561,259 551,022 507,886 572,238 535,324 570,457 0 -
NOSH 801,800 822,421 715,333 817,483 775,833 826,749 808,615 -0.56%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.73% 3.37% 10.90% 13.35% 13.16% 21.31% 24.00% -
ROE 4.24% 1.29% 5.29% 5.86% 5.47% 9.95% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.50 25.66 34.44 30.73 28.68 32.15 32.62 -4.37%
EPS 2.97 0.87 3.76 4.10 3.78 6.86 7.84 -47.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.71 0.70 0.69 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 817,483
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.71 20.46 23.88 24.35 21.57 25.77 25.57 -4.90%
EPS 2.31 0.69 2.60 3.25 2.84 5.50 6.14 -47.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5441 0.5341 0.4923 0.5547 0.5189 0.553 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.905 1.13 0.90 0.85 1.20 1.34 1.18 -
P/RPS 2.97 4.40 2.61 2.77 4.18 4.17 3.62 -12.35%
P/EPS 30.49 130.58 23.96 20.72 31.77 19.52 15.05 60.03%
EY 3.28 0.77 4.17 4.83 3.15 5.12 6.64 -37.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.69 1.27 1.21 1.74 1.94 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 25/08/14 22/05/14 28/02/14 26/11/13 22/08/13 29/05/13 -
Price 0.80 0.98 1.11 0.88 1.01 1.26 1.38 -
P/RPS 2.62 3.82 3.22 2.86 3.52 3.92 4.23 -27.31%
P/EPS 26.95 113.25 29.55 21.45 26.74 18.36 17.60 32.81%
EY 3.71 0.88 3.38 4.66 3.74 5.45 5.68 -24.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.46 1.56 1.26 1.46 1.83 0.00 -

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