[BENALEC] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -11.75%
YoY- 43.21%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 76,661 64,289 37,049 41,710 69,900 120,404 145,809 -34.78%
PBT -44,236 -22,921 -41,635 -37,186 -33,277 -41,794 -40,491 6.05%
Tax -6,922 -3,476 -2,798 -618 -618 2,967 2,413 -
NP -51,158 -26,397 -44,433 -37,804 -33,895 -38,827 -38,078 21.69%
-
NP to SH -49,598 -24,924 -42,568 -35,982 -32,200 -35,430 -35,777 24.25%
-
Tax Rate - - - - - - - -
Total Cost 127,819 90,686 81,482 79,514 103,795 159,231 183,887 -21.47%
-
Net Worth 416,602 457,246 447,085 457,246 395,591 466,997 482,609 -9.31%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 416,602 457,246 447,085 457,246 395,591 466,997 482,609 -9.31%
NOSH 1,031,602 1,031,602 1,031,602 1,031,602 1,031,602 861,802 861,802 12.70%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -66.73% -41.06% -119.93% -90.64% -48.49% -32.25% -26.11% -
ROE -11.91% -5.45% -9.52% -7.87% -8.14% -7.59% -7.41% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.54 6.33 3.65 4.10 8.13 14.18 16.92 -41.57%
EPS -4.88 -2.45 -4.19 -3.54 -3.74 -4.17 -4.15 11.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.45 0.44 0.45 0.46 0.55 0.56 -18.72%
Adjusted Per Share Value based on latest NOSH - 1,031,602
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.43 6.23 3.59 4.04 6.78 11.67 14.13 -34.77%
EPS -4.81 -2.42 -4.13 -3.49 -3.12 -3.43 -3.47 24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4038 0.4432 0.4334 0.4432 0.3835 0.4527 0.4678 -9.31%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.095 0.085 0.10 0.105 0.145 0.15 0.135 -
P/RPS 1.26 1.34 2.74 2.56 1.78 1.06 0.80 35.25%
P/EPS -1.95 -3.47 -2.39 -2.97 -3.87 -3.59 -3.25 -28.79%
EY -51.38 -28.86 -41.89 -33.73 -25.82 -27.82 -30.75 40.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.23 0.23 0.32 0.27 0.24 -2.78%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 25/08/22 25/05/22 28/02/22 29/11/21 17/09/21 -
Price 0.095 0.085 0.09 0.115 0.115 0.13 0.145 -
P/RPS 1.26 1.34 2.47 2.80 1.41 0.92 0.86 28.90%
P/EPS -1.95 -3.47 -2.15 -3.25 -3.07 -3.12 -3.49 -32.09%
EY -51.38 -28.86 -46.55 -30.79 -32.56 -32.10 -28.63 47.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.20 0.26 0.25 0.24 0.26 -7.82%

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