[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

Hai-O Quarterly Report April 2011.pdf

Latest QR

Upcoming QR

BESHOM's Result

BESHOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Annualized Quarter Result
Revenue	226,618	214,344	203,892	223,254	219,992	214,748	219,004	2.29%
YoY %	5.73%	5.13%	-8.67%	1.48%	2.44%	-1.94%	-	-
Horiz. %	103.48%	97.87%	93.10%	101.94%	100.45%	98.06%	100.00%	-
PBT	47,098	44,628	44,256	41,288	38,528	39,742	43,140	6.00%
YoY %	5.53%	0.84%	7.19%	7.16%	-3.05%	-7.88%	-	-
Horiz. %	109.17%	103.45%	102.59%	95.71%	89.31%	92.12%	100.00%	-
Tax	-12,496	-11,738	-12,104	-11,578	-10,254	-10,726	-11,644	4.80%
YoY %	-6.46%	3.02%	-4.54%	-12.91%	4.40%	7.88%	-	-
Horiz. %	107.32%	100.81%	103.95%	99.43%	88.06%	92.12%	100.00%	-
NP	34,602	32,890	32,152	29,710	28,273	29,016	31,496	6.45%
YoY %	5.21%	2.30%	8.22%	5.08%	-2.56%	-7.87%	-	-
Horiz. %	109.86%	104.43%	102.08%	94.33%	89.77%	92.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,885	31,202	30,936	28,370	27,044	27,870	31,216	3.52%
YoY %	5.39%	0.86%	9.04%	4.90%	-2.96%	-10.72%	-	-
Horiz. %	105.35%	99.96%	99.10%	90.88%	86.64%	89.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.53%	26.30%	27.35%	28.04%	26.61%	26.99%	26.99%	-
YoY %	0.87%	-3.84%	-2.46%	5.37%	-1.41%	0.00%	-	-
Horiz. %	98.30%	97.44%	101.33%	103.89%	98.59%	100.00%	100.00%	-
Total Cost	192,016	181,454	171,740	193,544	191,718	185,732	187,508	1.59%
YoY %	5.82%	5.66%	-11.27%	0.95%	3.22%	-0.95%	-	-
Horiz. %	102.40%	96.77%	91.59%	103.22%	102.25%	99.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,342	219,451	211,835	203,639	197,639	217,609	211,566	0.55%
YoY %	-2.78%	3.60%	4.02%	3.04%	-9.18%	2.86%	-	-
Horiz. %	100.84%	103.73%	100.13%	96.25%	93.42%	102.86%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Dividend
Div	-	7,980	-	14,973	5,323	7,985	-	-
YoY %	-	0.00%	-	181.29%	-33.34%	0.00%	-	-
Horiz. %	-	99.94%	-	187.51%	66.66%	100.00%	-	-
Div Payout %	-	25.58%	-	52.78%	19.69%	28.65%	-	-
YoY %	-	0.00%	-	168.05%	-31.27%	0.00%	-	-
Horiz. %	-	89.28%	-	184.22%	68.73%	100.00%	-	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Equity
Net Worth	213,342	219,451	211,835	203,639	197,639	217,609	211,566	0.55%
YoY %	-2.78%	3.60%	4.02%	3.04%	-9.18%	2.86%	-	-
Horiz. %	100.84%	103.73%	100.13%	96.25%	93.42%	102.86%	100.00%	-
NOSH	199,385	199,501	199,844	199,646	199,635	199,641	199,590	-0.06%
YoY %	-0.06%	-0.17%	0.10%	0.01%	-0.00%	0.03%	-	-
Horiz. %	99.90%	99.96%	100.13%	100.03%	100.02%	100.03%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Ratio Analysis
NP Margin	15.27%	15.34%	15.77%	13.31%	12.85%	13.51%	14.38%	-
YoY %	-0.46%	-2.73%	18.48%	3.58%	-4.89%	-6.05%	-	-
Horiz. %	106.19%	106.68%	109.67%	92.56%	89.36%	93.95%	100.00%	-
ROE	15.41%	14.22%	14.60%	13.93%	13.68%	12.81%	14.75%	-
YoY %	8.37%	-2.60%	4.81%	1.83%	6.79%	-13.15%	-	-
Horiz. %	104.47%	96.41%	98.98%	94.44%	92.75%	86.85%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Per Share
RPS	113.66	107.44	102.03	111.82	110.20	107.57	109.73	2.36%
YoY %	5.79%	5.30%	-8.76%	1.47%	2.44%	-1.97%	-	-
Horiz. %	103.58%	97.91%	92.98%	101.90%	100.43%	98.03%	100.00%	-
EPS	16.49	15.64	15.48	14.21	13.55	13.96	15.64	3.58%
YoY %	5.43%	1.03%	8.94%	4.87%	-2.94%	-10.74%	-	-
Horiz. %	105.43%	100.00%	98.98%	90.86%	86.64%	89.26%	100.00%	-
DPS	0.00	4.00	0.00	7.50	2.67	4.00	0.00	-
YoY %	0.00%	0.00%	0.00%	180.90%	-33.25%	0.00%	-	-
Horiz. %	0.00%	100.00%	0.00%	187.50%	66.75%	100.00%	-	-
NAPS	1.07	1.10	1.06	1.02	0.99	1.09	1.06	0.62%
YoY %	-2.73%	3.77%	3.92%	3.03%	-9.17%	2.83%	-	-
Horiz. %	100.94%	103.77%	100.00%	96.23%	93.40%	102.83%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 199,696
RPS	75.46	71.38	67.90	74.34	73.26	71.51	72.93	2.29%
YoY %	5.72%	5.13%	-8.66%	1.47%	2.45%	-1.95%	-	-
Horiz. %	103.47%	97.87%	93.10%	101.93%	100.45%	98.05%	100.00%	-
EPS	10.95	10.39	10.30	9.45	9.01	9.28	10.40	3.48%
YoY %	5.39%	0.87%	8.99%	4.88%	-2.91%	-10.77%	-	-
Horiz. %	105.29%	99.90%	99.04%	90.87%	86.63%	89.23%	100.00%	-
DPS	0.00	2.66	0.00	4.99	1.77	2.66	0.00	-
YoY %	0.00%	0.00%	0.00%	181.92%	-33.46%	0.00%	-	-
Horiz. %	0.00%	100.00%	0.00%	187.59%	66.54%	100.00%	-	-
NAPS	0.7104	0.7308	0.7054	0.6781	0.6581	0.7246	0.7045	0.55%
YoY %	-2.79%	3.60%	4.03%	3.04%	-9.18%	2.85%	-	-
Horiz. %	100.84%	103.73%	100.13%	96.25%	93.41%	102.85%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	7.78%	-11.33%	0.50%	-15.83%	-16.08%	-13.86%	-	-
Horiz. %	58.43%	54.22%	61.14%	60.84%	72.29%	86.14%	100.00%	-
P/EPS	13.34	12.34	13.37	15.90	19.56	22.06	23.27	-30.92%
YoY %	8.10%	-7.70%	-15.91%	-18.71%	-11.33%	-5.20%	-	-
Horiz. %	57.33%	53.03%	57.46%	68.33%	84.06%	94.80%	100.00%	-
EY	7.50	8.10	7.48	6.29	5.11	4.53	4.30	44.75%
YoY %	-7.41%	8.29%	18.92%	23.09%	12.80%	5.35%	-	-
Horiz. %	174.42%	188.37%	173.95%	146.28%	118.84%	105.35%	100.00%	-
DY	0.00	2.07	0.00	3.32	1.01	1.30	0.00	-
YoY %	0.00%	0.00%	0.00%	228.71%	-22.31%	0.00%	-	-
Horiz. %	0.00%	159.23%	0.00%	255.38%	77.69%	100.00%	-	-
P/NAPS	2.06	1.75	1.95	2.22	2.68	2.83	3.43	-28.74%
YoY %	17.71%	-10.26%	-12.16%	-17.16%	-5.30%	-17.49%	-	-
Horiz. %	60.06%	51.02%	56.85%	64.72%	78.13%	82.51%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	11.31%	3.07%	-15.54%	-6.31%	-24.26%	-8.42%	-	-
Horiz. %	62.96%	56.57%	54.88%	64.98%	69.36%	91.58%	100.00%	-
P/EPS	12.91	11.51	10.72	15.20	16.76	20.99	20.84	-27.26%
YoY %	12.16%	7.37%	-29.47%	-9.31%	-20.15%	0.72%	-	-
Horiz. %	61.95%	55.23%	51.44%	72.94%	80.42%	100.72%	100.00%	-
EY	7.74	8.69	9.33	6.58	5.97	4.76	4.80	37.39%
YoY %	-10.93%	-6.86%	41.79%	10.22%	25.42%	-0.83%	-	-
Horiz. %	161.25%	181.04%	194.38%	137.08%	124.37%	99.17%	100.00%	-
DY	0.00	2.22	0.00	3.47	1.17	1.37	0.00	-
YoY %	0.00%	0.00%	0.00%	196.58%	-14.60%	0.00%	-	-
Horiz. %	0.00%	162.04%	0.00%	253.28%	85.40%	100.00%	-	-
P/NAPS	1.99	1.64	1.57	2.12	2.29	2.69	3.08	-25.20%
YoY %	21.34%	4.46%	-25.94%	-7.42%	-14.87%	-12.66%	-	-
Horiz. %	64.61%	53.25%	50.97%	68.83%	74.35%	87.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos