[BESHOM] QoQ Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 43.34%
YoY- 7.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 412,227 280,946 148,572 435,216 302,331 200,202 112,910 136.54%
PBT 80,168 54,932 26,287 75,887 52,582 34,020 18,682 163.36%
Tax -22,989 -15,962 -7,768 -22,876 -15,441 -9,288 -5,102 172.05%
NP 57,179 38,970 18,519 53,011 37,141 24,732 13,580 160.06%
-
NP to SH 56,659 38,650 18,463 52,290 36,480 24,491 13,602 158.21%
-
Tax Rate 28.68% 29.06% 29.55% 30.14% 29.37% 27.30% 27.31% -
Total Cost 355,048 241,976 130,053 382,205 265,190 175,470 99,330 133.23%
-
Net Worth 202,234 204,166 184,047 164,064 153,910 161,103 156,261 18.70%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 11,651 8,333 - 26,382 - 8,136 - -
Div Payout % 20.56% 21.56% - 50.45% - 33.22% - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 202,234 204,166 184,047 164,064 153,910 161,103 156,261 18.70%
NOSH 83,224 83,333 83,279 82,444 81,867 81,365 80,964 1.84%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 13.87% 13.87% 12.46% 12.18% 12.28% 12.35% 12.03% -
ROE 28.02% 18.93% 10.03% 31.87% 23.70% 15.20% 8.70% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 495.32 337.14 178.40 527.89 369.29 246.05 139.46 132.24%
EPS 68.08 46.38 22.17 63.42 44.56 30.10 16.80 153.53%
DPS 14.00 10.00 0.00 32.00 0.00 10.00 0.00 -
NAPS 2.43 2.45 2.21 1.99 1.88 1.98 1.93 16.55%
Adjusted Per Share Value based on latest NOSH - 82,438
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 137.27 93.56 49.47 144.93 100.68 66.67 37.60 136.53%
EPS 18.87 12.87 6.15 17.41 12.15 8.16 4.53 158.21%
DPS 3.88 2.78 0.00 8.79 0.00 2.71 0.00 -
NAPS 0.6734 0.6799 0.6129 0.5463 0.5125 0.5365 0.5204 18.69%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 4.18 3.75 2.49 1.89 1.61 1.55 7.72 -
P/RPS 0.84 1.11 1.40 0.36 0.44 0.63 5.54 -71.46%
P/EPS 6.14 8.09 11.23 2.98 3.61 5.15 45.95 -73.76%
EY 16.29 12.37 8.90 33.56 27.68 19.42 2.18 280.81%
DY 3.35 2.67 0.00 16.93 0.00 6.45 0.00 -
P/NAPS 1.72 1.53 1.13 0.95 0.86 0.78 4.00 -42.94%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 19/03/10 22/12/09 29/09/09 26/06/09 27/03/09 18/12/08 19/09/08 -
Price 4.68 3.75 2.85 2.22 1.67 1.53 1.67 -
P/RPS 0.94 1.11 1.60 0.42 0.45 0.62 1.20 -14.98%
P/EPS 6.87 8.09 12.86 3.50 3.75 5.08 9.94 -21.77%
EY 14.55 12.37 7.78 28.57 26.68 19.67 10.06 27.80%
DY 2.99 2.67 0.00 14.41 0.00 6.54 0.00 -
P/NAPS 1.93 1.53 1.29 1.12 0.89 0.77 0.87 69.84%

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