[BESHOM] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -5.6%
YoY- 51.42%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 240,568 218,732 266,529 259,008 251,818 242,416 239,533 0.28%
PBT 52,866 47,180 63,930 65,817 68,586 55,320 48,778 5.49%
Tax -13,626 -12,276 -15,919 -15,381 -14,914 -13,968 -13,076 2.77%
NP 39,240 34,904 48,011 50,436 53,672 41,352 35,702 6.48%
-
NP to SH 38,660 35,168 47,153 49,794 52,748 41,092 34,003 8.90%
-
Tax Rate 25.77% 26.02% 24.90% 23.37% 21.74% 25.25% 26.81% -
Total Cost 201,328 183,828 218,518 208,572 198,146 201,064 203,831 -0.81%
-
Net Worth 258,390 248,383 241,112 243,690 246,077 230,496 221,000 10.95%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 15,779 - 15,810 - 23,813 - 17,918 -8.10%
Div Payout % 40.82% - 33.53% - 45.15% - 52.70% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 258,390 248,383 241,112 243,690 246,077 230,496 221,000 10.95%
NOSH 197,244 197,130 197,633 198,122 198,449 198,704 199,099 -0.62%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 16.31% 15.96% 18.01% 19.47% 21.31% 17.06% 14.90% -
ROE 14.96% 14.16% 19.56% 20.43% 21.44% 17.83% 15.39% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 121.96 110.96 134.86 130.73 126.89 122.00 120.31 0.90%
EPS 19.60 17.84 23.86 25.13 26.58 20.68 17.07 9.62%
DPS 8.00 0.00 8.00 0.00 12.00 0.00 9.00 -7.53%
NAPS 1.31 1.26 1.22 1.23 1.24 1.16 1.11 11.64%
Adjusted Per Share Value based on latest NOSH - 198,032
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 79.32 72.12 87.88 85.40 83.03 79.93 78.98 0.28%
EPS 12.75 11.60 15.55 16.42 17.39 13.55 11.21 8.93%
DPS 5.20 0.00 5.21 0.00 7.85 0.00 5.91 -8.15%
NAPS 0.852 0.819 0.795 0.8035 0.8114 0.76 0.7287 10.95%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 2.79 2.68 2.29 2.40 2.22 2.08 2.17 -
P/RPS 2.29 2.42 1.70 1.84 1.75 1.70 1.80 17.35%
P/EPS 14.23 15.02 9.60 9.55 8.35 10.06 12.71 7.79%
EY 7.03 6.66 10.42 10.47 11.97 9.94 7.87 -7.22%
DY 2.87 0.00 3.49 0.00 5.41 0.00 4.15 -21.74%
P/NAPS 2.13 2.13 1.88 1.95 1.79 1.79 1.95 6.04%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 18/12/13 19/09/13 26/06/13 27/03/13 19/12/12 19/09/12 28/06/12 -
Price 2.62 2.74 2.62 2.44 2.17 2.02 2.08 -
P/RPS 2.15 2.47 1.94 1.87 1.71 1.66 1.73 15.54%
P/EPS 13.37 15.36 10.98 9.71 8.16 9.77 12.18 6.39%
EY 7.48 6.51 9.11 10.30 12.25 10.24 8.21 -6.00%
DY 3.05 0.00 3.05 0.00 5.53 0.00 4.33 -20.78%
P/NAPS 2.00 2.17 2.15 1.98 1.75 1.74 1.87 4.56%

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