[BENALEC] QoQ TTM 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- -22.84%
YoY- 2315.72%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 179,740 269,170 337,035 378,114 378,702 323,083 285,360 -26.49%
PBT 11,682 21,324 32,443 40,062 41,972 32,012 23,296 -36.85%
Tax -4,848 -9,988 -18,351 -22,173 -19,592 -13,957 -8,198 -29.52%
NP 6,834 11,336 14,092 17,889 22,380 18,055 15,098 -41.01%
-
NP to SH 4,926 9,691 12,514 16,596 21,509 17,118 14,571 -51.43%
-
Tax Rate 41.50% 46.84% 56.56% 55.35% 46.68% 43.60% 35.19% -
Total Cost 172,906 257,834 322,943 360,225 356,322 305,028 270,262 -25.73%
-
Net Worth 623,293 623,304 623,304 623,306 470,119 581,478 608,749 1.58%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 623,293 623,304 623,304 623,306 470,119 581,478 608,749 1.58%
NOSH 811,802 811,802 811,802 811,802 811,804 755,166 811,666 0.01%
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 3.80% 4.21% 4.18% 4.73% 5.91% 5.59% 5.29% -
ROE 0.79% 1.55% 2.01% 2.66% 4.58% 2.94% 2.39% -
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 22.49 33.68 42.18 47.32 62.03 42.78 35.16 -25.74%
EPS 0.62 1.21 1.57 2.08 3.52 2.27 1.80 -50.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 17.42 26.09 32.67 36.65 36.71 31.32 27.66 -26.50%
EPS 0.48 0.94 1.21 1.61 2.09 1.66 1.41 -51.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6042 0.6042 0.6042 0.6042 0.4557 0.5637 0.5901 1.58%
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 1.87 1.25 1.29 0.79 0.65 1.16 1.49 16.33%
P/EPS 68.13 34.63 34.80 18.06 11.50 21.84 29.24 75.66%
EY 1.47 2.89 2.87 5.54 8.70 4.58 3.42 -43.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.73 1.29 1.15 0.97 0.60 0.98 1.42 14.05%
P/EPS 63.27 35.87 30.97 22.15 10.50 18.53 27.85 72.72%
EY 1.58 2.79 3.23 4.51 9.52 5.40 3.59 -42.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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