[BESHOM] QoQ Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 41.24%
YoY- 35.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 511,064 549,636 561,892 594,288 435,216 403,108 400,404 17.71%
PBT 95,627 106,890 109,864 105,148 75,887 70,109 68,040 25.54%
Tax -23,763 -30,652 -31,924 -31,072 -22,876 -20,588 -18,576 17.89%
NP 71,864 76,238 77,940 74,076 53,011 49,521 49,464 28.36%
-
NP to SH 70,597 75,545 77,300 73,852 52,290 48,640 48,982 27.68%
-
Tax Rate 24.85% 28.68% 29.06% 29.55% 30.14% 29.37% 27.30% -
Total Cost 439,200 473,397 483,952 520,212 382,205 353,586 350,940 16.18%
-
Net Worth 203,643 202,234 204,166 184,047 164,064 153,910 161,103 16.95%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 56,900 15,535 16,666 - 26,382 - 16,273 130.90%
Div Payout % 80.60% 20.56% 21.56% - 50.45% - 33.22% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 203,643 202,234 204,166 184,047 164,064 153,910 161,103 16.95%
NOSH 199,650 83,224 83,333 83,279 82,444 81,867 81,365 82.22%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 14.06% 13.87% 13.87% 12.46% 12.18% 12.28% 12.35% -
ROE 34.67% 37.36% 37.86% 40.13% 31.87% 31.60% 30.40% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 255.98 660.43 674.27 713.61 527.89 492.39 492.11 -35.39%
EPS 35.36 90.77 92.76 88.68 63.42 59.41 60.20 -29.93%
DPS 28.50 18.67 20.00 0.00 32.00 0.00 20.00 26.71%
NAPS 1.02 2.43 2.45 2.21 1.99 1.88 1.98 -35.81%
Adjusted Per Share Value based on latest NOSH - 83,279
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 168.51 181.22 185.26 195.95 143.50 132.91 132.02 17.72%
EPS 23.28 24.91 25.49 24.35 17.24 16.04 16.15 27.69%
DPS 18.76 5.12 5.50 0.00 8.70 0.00 5.37 130.76%
NAPS 0.6714 0.6668 0.6732 0.6068 0.5409 0.5075 0.5312 16.95%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 4.17 4.18 3.75 2.49 1.89 1.61 1.55 -
P/RPS 1.63 0.63 0.56 0.35 0.36 0.33 0.31 203.29%
P/EPS 11.79 4.60 4.04 2.81 2.98 2.71 2.57 176.86%
EY 8.48 21.72 24.74 35.61 33.56 36.90 38.84 -63.84%
DY 6.83 4.47 5.33 0.00 16.93 0.00 12.90 -34.62%
P/NAPS 4.09 1.72 1.53 1.13 0.95 0.86 0.78 202.74%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 19/03/10 22/12/09 29/09/09 26/06/09 27/03/09 18/12/08 -
Price 4.12 4.68 3.75 2.85 2.22 1.67 1.53 -
P/RPS 1.61 0.71 0.56 0.40 0.42 0.34 0.31 200.80%
P/EPS 11.65 5.16 4.04 3.21 3.50 2.81 2.54 176.82%
EY 8.58 19.40 24.74 31.12 28.57 35.58 39.35 -63.87%
DY 6.92 3.99 5.33 0.00 14.41 0.00 13.07 -34.62%
P/NAPS 4.04 1.93 1.53 1.29 1.12 0.89 0.77 202.86%

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