[BESHOM] QoQ Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -0.7%
YoY- 23.45%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 561,892 594,288 435,216 403,108 400,404 451,640 373,823 31.11%
PBT 109,864 105,148 75,887 70,109 68,040 74,728 67,716 37.95%
Tax -31,924 -31,072 -22,876 -20,588 -18,576 -20,408 -18,598 43.22%
NP 77,940 74,076 53,011 49,521 49,464 54,320 49,118 35.92%
-
NP to SH 77,300 73,852 52,290 48,640 48,982 54,408 48,535 36.26%
-
Tax Rate 29.06% 29.55% 30.14% 29.37% 27.30% 27.31% 27.46% -
Total Cost 483,952 520,212 382,205 353,586 350,940 397,320 324,705 30.38%
-
Net Worth 204,166 184,047 164,064 153,910 161,103 156,261 132,568 33.25%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 16,666 - 26,382 - 16,273 - 30,129 -32.54%
Div Payout % 21.56% - 50.45% - 33.22% - 62.08% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 204,166 184,047 164,064 153,910 161,103 156,261 132,568 33.25%
NOSH 83,333 83,279 82,444 81,867 81,365 80,964 75,323 6.94%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 13.87% 12.46% 12.18% 12.28% 12.35% 12.03% 13.14% -
ROE 37.86% 40.13% 31.87% 31.60% 30.40% 34.82% 36.61% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 674.27 713.61 527.89 492.39 492.11 557.83 496.29 22.59%
EPS 92.76 88.68 63.42 59.41 60.20 67.20 60.41 32.99%
DPS 20.00 0.00 32.00 0.00 20.00 0.00 40.00 -36.92%
NAPS 2.45 2.21 1.99 1.88 1.98 1.93 1.76 24.59%
Adjusted Per Share Value based on latest NOSH - 81,892
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 187.11 197.90 144.93 134.24 133.34 150.40 124.48 31.12%
EPS 25.74 24.59 17.41 16.20 16.31 18.12 16.16 36.27%
DPS 5.55 0.00 8.79 0.00 5.42 0.00 10.03 -32.52%
NAPS 0.6799 0.6129 0.5463 0.5125 0.5365 0.5204 0.4415 33.25%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.75 2.49 1.89 1.61 1.55 7.72 1.72 -
P/RPS 0.56 0.35 0.36 0.33 0.31 1.38 0.35 36.68%
P/EPS 4.04 2.81 2.98 2.71 2.57 11.49 2.67 31.69%
EY 24.74 35.61 33.56 36.90 38.84 8.70 37.46 -24.10%
DY 5.33 0.00 16.93 0.00 12.90 0.00 23.26 -62.45%
P/NAPS 1.53 1.13 0.95 0.86 0.78 4.00 0.98 34.46%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 29/09/09 26/06/09 27/03/09 18/12/08 19/09/08 26/06/08 -
Price 3.75 2.85 2.22 1.67 1.53 1.67 1.85 -
P/RPS 0.56 0.40 0.42 0.34 0.31 0.30 0.37 31.72%
P/EPS 4.04 3.21 3.50 2.81 2.54 2.49 2.87 25.52%
EY 24.74 31.12 28.57 35.58 39.35 40.24 34.83 -20.34%
DY 5.33 0.00 14.41 0.00 13.07 0.00 21.62 -60.58%
P/NAPS 1.53 1.29 1.12 0.89 0.77 0.87 1.05 28.44%

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