[BESHOM] QoQ Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 5.39%
YoY- 21.6%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 251,818 242,416 239,533 226,618 214,344 203,892 223,254 8.31%
PBT 68,586 55,320 48,778 47,098 44,628 44,256 41,288 40.04%
Tax -14,914 -13,968 -13,076 -12,496 -11,738 -12,104 -11,578 18.29%
NP 53,672 41,352 35,702 34,602 32,890 32,152 29,710 48.06%
-
NP to SH 52,748 41,092 34,003 32,885 31,202 30,936 28,370 50.92%
-
Tax Rate 21.74% 25.25% 26.81% 26.53% 26.30% 27.35% 28.04% -
Total Cost 198,146 201,064 203,831 192,016 181,454 171,740 193,544 1.57%
-
Net Worth 246,077 230,496 221,000 213,342 219,451 211,835 203,639 13.38%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 23,813 - 17,918 - 7,980 - 14,973 36.05%
Div Payout % 45.15% - 52.70% - 25.58% - 52.78% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 246,077 230,496 221,000 213,342 219,451 211,835 203,639 13.38%
NOSH 198,449 198,704 199,099 199,385 199,501 199,844 199,646 -0.39%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 21.31% 17.06% 14.90% 15.27% 15.34% 15.77% 13.31% -
ROE 21.44% 17.83% 15.39% 15.41% 14.22% 14.60% 13.93% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 126.89 122.00 120.31 113.66 107.44 102.03 111.82 8.75%
EPS 26.58 20.68 17.07 16.49 15.64 15.48 14.21 51.52%
DPS 12.00 0.00 9.00 0.00 4.00 0.00 7.50 36.60%
NAPS 1.24 1.16 1.11 1.07 1.10 1.06 1.02 13.83%
Adjusted Per Share Value based on latest NOSH - 199,186
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 83.03 79.93 78.98 74.72 70.67 67.23 73.61 8.31%
EPS 17.39 13.55 11.21 10.84 10.29 10.20 9.35 50.95%
DPS 7.85 0.00 5.91 0.00 2.63 0.00 4.94 35.98%
NAPS 0.8114 0.76 0.7287 0.7034 0.7236 0.6985 0.6714 13.39%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.22 2.08 2.17 2.20 1.93 2.07 2.26 -
P/RPS 1.75 1.70 1.80 1.94 1.80 2.03 2.02 -9.08%
P/EPS 8.35 10.06 12.71 13.34 12.34 13.37 15.90 -34.78%
EY 11.97 9.94 7.87 7.50 8.10 7.48 6.29 53.26%
DY 5.41 0.00 4.15 0.00 2.07 0.00 3.32 38.27%
P/NAPS 1.79 1.79 1.95 2.06 1.75 1.95 2.22 -13.31%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 19/09/12 28/06/12 29/03/12 21/12/11 28/09/11 23/06/11 -
Price 2.17 2.02 2.08 2.13 1.80 1.66 2.16 -
P/RPS 1.71 1.66 1.73 1.87 1.68 1.63 1.93 -7.71%
P/EPS 8.16 9.77 12.18 12.91 11.51 10.72 15.20 -33.82%
EY 12.25 10.24 8.21 7.74 8.69 9.33 6.58 51.05%
DY 5.53 0.00 4.33 0.00 2.22 0.00 3.47 36.24%
P/NAPS 1.75 1.74 1.87 1.99 1.64 1.57 2.12 -11.95%

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