[BESHOM] QoQ Annualized Quarter Result on 30-Apr-2011 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 4.9%
YoY- -59.81%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 226,618 214,344 203,892 223,254 219,992 214,748 219,004 2.29%
PBT 47,098 44,628 44,256 41,288 38,528 39,742 43,140 6.00%
Tax -12,496 -11,738 -12,104 -11,578 -10,254 -10,726 -11,644 4.80%
NP 34,602 32,890 32,152 29,710 28,273 29,016 31,496 6.45%
-
NP to SH 32,885 31,202 30,936 28,370 27,044 27,870 31,216 3.52%
-
Tax Rate 26.53% 26.30% 27.35% 28.04% 26.61% 26.99% 26.99% -
Total Cost 192,016 181,454 171,740 193,544 191,718 185,732 187,508 1.59%
-
Net Worth 213,342 219,451 211,835 203,639 197,639 217,609 211,566 0.55%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 7,980 - 14,973 5,323 7,985 - -
Div Payout % - 25.58% - 52.78% 19.69% 28.65% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 213,342 219,451 211,835 203,639 197,639 217,609 211,566 0.55%
NOSH 199,385 199,501 199,844 199,646 199,635 199,641 199,590 -0.06%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 15.27% 15.34% 15.77% 13.31% 12.85% 13.51% 14.38% -
ROE 15.41% 14.22% 14.60% 13.93% 13.68% 12.81% 14.75% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 113.66 107.44 102.03 111.82 110.20 107.57 109.73 2.36%
EPS 16.49 15.64 15.48 14.21 13.55 13.96 15.64 3.58%
DPS 0.00 4.00 0.00 7.50 2.67 4.00 0.00 -
NAPS 1.07 1.10 1.06 1.02 0.99 1.09 1.06 0.62%
Adjusted Per Share Value based on latest NOSH - 199,696
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 75.46 71.38 67.90 74.34 73.26 71.51 72.93 2.29%
EPS 10.95 10.39 10.30 9.45 9.01 9.28 10.40 3.48%
DPS 0.00 2.66 0.00 4.99 1.77 2.66 0.00 -
NAPS 0.7104 0.7308 0.7054 0.6781 0.6581 0.7246 0.7045 0.55%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 2.20 1.93 2.07 2.26 2.65 3.08 3.64 -
P/RPS 1.94 1.80 2.03 2.02 2.40 2.86 3.32 -30.03%
P/EPS 13.34 12.34 13.37 15.90 19.56 22.06 23.27 -30.92%
EY 7.50 8.10 7.48 6.29 5.11 4.53 4.30 44.75%
DY 0.00 2.07 0.00 3.32 1.01 1.30 0.00 -
P/NAPS 2.06 1.75 1.95 2.22 2.68 2.83 3.43 -28.74%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 21/12/11 28/09/11 23/06/11 23/03/11 17/12/10 29/09/10 -
Price 2.13 1.80 1.66 2.16 2.27 2.93 3.26 -
P/RPS 1.87 1.68 1.63 1.93 2.06 2.72 2.97 -26.47%
P/EPS 12.91 11.51 10.72 15.20 16.76 20.99 20.84 -27.26%
EY 7.74 8.69 9.33 6.58 5.97 4.76 4.80 37.39%
DY 0.00 2.22 0.00 3.47 1.17 1.37 0.00 -
P/NAPS 1.99 1.64 1.57 2.12 2.29 2.69 3.08 -25.20%

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