[BENALEC] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[BENALEC] BENALEC HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -48.37%
YoY- -61.72%
Quarter Report
Latest QR
Upcoming QR
BENALEC's Result
BENALEC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 378,702 176,650 244,544 222,490 178,317 233,338 52,205 39.09%
PBT 41,972 2,470 41,825 34,597 91,229 122,406 38,729 1.34%
Tax -19,592 -4,161 -18,036 -5,312 -14,772 -27,357 -8,771 14.31%
NP 22,380 -1,691 23,789 29,285 76,457 95,049 29,958 -4.74%
-
NP to SH 21,509 -2,338 23,799 29,300 76,539 95,049 29,958 -5.36%
-
Tax Rate 46.68% 168.46% 43.12% 15.35% 16.19% 22.35% 22.65% -
Total Cost 356,322 178,341 220,755 193,205 101,860 138,289 22,247 58.70%
-
Net Worth 470,119 461,999 561,259 535,324 537,310 376,050 180,996 17.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 14,790 - - -
Div Payout % - - - - 19.32% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 470,119 461,999 561,259 535,324 537,310 376,050 180,996 17.22%
NOSH 811,804 615,999 801,800 775,833 814,107 723,175 624,124 4.47%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.91% -0.96% 9.73% 13.16% 42.88% 40.73% 57.39% -
ROE 4.58% -0.51% 4.24% 5.47% 14.24% 25.28% 16.55% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 62.03 28.68 30.50 28.68 21.90 32.27 8.36 39.61%
EPS 3.52 -0.38 2.97 3.78 9.40 13.14 4.80 -5.03%
DPS 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 0.77 0.75 0.70 0.69 0.66 0.52 0.29 17.65%
Adjusted Per Share Value based on latest NOSH - 775,833
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.71 17.12 23.71 21.57 17.29 22.62 5.06 39.09%
EPS 2.09 -0.23 2.31 2.84 7.42 9.21 2.90 -5.30%
DPS 0.00 0.00 0.00 0.00 1.43 0.00 0.00 -
NAPS 0.4557 0.4478 0.5441 0.5189 0.5209 0.3645 0.1755 17.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.405 0.575 0.905 1.20 1.16 1.08 0.00 -
P/RPS 0.65 2.01 2.97 4.18 5.30 3.35 0.00 -
P/EPS 11.50 -151.50 30.49 31.77 12.34 8.22 0.00 -
EY 8.70 -0.66 3.28 3.15 8.10 12.17 0.00 -
DY 0.00 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 0.53 0.77 1.29 1.74 1.76 2.08 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 25/11/15 18/11/14 26/11/13 28/11/12 29/11/11 - -
Price 0.37 0.58 0.80 1.01 1.31 1.36 0.00 -
P/RPS 0.60 2.02 2.62 3.52 5.98 4.21 0.00 -
P/EPS 10.50 -152.81 26.95 26.74 13.93 10.35 0.00 -
EY 9.52 -0.65 3.71 3.74 7.18 9.66 0.00 -
DY 0.00 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.48 0.77 1.14 1.46 1.98 2.62 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