[BENALEC] YoY Quarter 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- 644.4%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 78,821 79,409 60,230 95,057 66,357 26,893 45,223 9.69%
PBT 6,975 8,885 7,527 34,017 21,520 34,377 25,136 -19.22%
Tax -4,863 -2,282 -4,067 -8,676 -416 -5,535 -6,226 -4.03%
NP 2,112 6,603 3,460 25,341 21,104 28,842 18,910 -30.58%
-
NP to SH 1,572 6,485 3,460 25,342 21,106 28,842 18,910 -33.91%
-
Tax Rate 69.72% 25.68% 54.03% 25.50% 1.93% 16.10% 24.77% -
Total Cost 76,709 72,806 56,770 69,716 45,253 -1,949 26,313 19.50%
-
Net Worth 623,306 616,074 605,499 572,238 543,885 458,513 201,706 20.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 24,353 14,790 - -
Div Payout % - - - - 115.38% 51.28% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 623,306 616,074 605,499 572,238 543,885 458,513 201,706 20.66%
NOSH 811,802 810,624 864,999 817,483 811,769 739,538 630,333 4.30%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.68% 8.32% 5.74% 26.66% 31.80% 107.25% 41.82% -
ROE 0.25% 1.05% 0.57% 4.43% 3.88% 6.29% 9.38% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.86 9.80 6.96 11.63 8.17 3.64 7.17 5.44%
EPS 0.20 0.80 0.40 3.10 2.60 3.90 3.00 -36.29%
DPS 0.00 0.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 0.78 0.76 0.70 0.70 0.67 0.62 0.32 15.99%
Adjusted Per Share Value based on latest NOSH - 817,483
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.64 7.70 5.84 9.21 6.43 2.61 4.38 9.70%
EPS 0.15 0.63 0.34 2.46 2.05 2.80 1.83 -34.06%
DPS 0.00 0.00 0.00 0.00 2.36 1.43 0.00 -
NAPS 0.6042 0.5972 0.587 0.5547 0.5272 0.4445 0.1955 20.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.375 0.555 0.565 0.85 1.39 1.35 0.00 -
P/RPS 3.80 5.67 8.11 7.31 17.00 37.12 0.00 -
P/EPS 190.63 69.38 141.25 27.42 53.46 34.62 0.00 -
EY 0.52 1.44 0.71 3.65 1.87 2.89 0.00 -
DY 0.00 0.00 0.00 0.00 2.16 1.48 0.00 -
P/NAPS 0.48 0.73 0.81 1.21 2.07 2.18 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 11/02/15 28/02/14 26/02/13 28/02/12 25/02/11 -
Price 0.46 0.515 0.88 0.88 1.18 1.26 1.28 -
P/RPS 4.66 5.26 12.64 7.57 14.44 34.65 17.84 -20.03%
P/EPS 233.84 64.37 220.00 28.39 45.38 32.31 42.67 32.74%
EY 0.43 1.55 0.45 3.52 2.20 3.10 2.34 -24.57%
DY 0.00 0.00 0.00 0.00 2.54 1.59 0.00 -
P/NAPS 0.59 0.68 1.26 1.26 1.76 2.03 4.00 -27.29%

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