[BESHOM] QoQ Cumulative Quarter Result on 30-Apr-2013 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 26.26%
YoY- 38.67%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 191,921 120,284 54,683 266,529 194,256 125,909 60,604 115.19%
PBT 40,585 26,433 11,795 63,930 49,363 34,293 13,830 104.57%
Tax -10,335 -6,813 -3,069 -15,919 -11,536 -7,457 -3,492 105.73%
NP 30,250 19,620 8,726 48,011 37,827 26,836 10,338 104.17%
-
NP to SH 29,745 19,330 8,792 47,153 37,346 26,374 10,273 102.75%
-
Tax Rate 25.47% 25.77% 26.02% 24.90% 23.37% 21.74% 25.25% -
Total Cost 161,671 100,664 45,957 218,518 156,429 99,073 50,266 117.42%
-
Net Worth 244,263 258,390 248,383 241,112 243,690 246,077 230,496 3.93%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 7,889 - 15,810 - 11,906 - -
Div Payout % - 40.82% - 33.53% - 45.15% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 244,263 258,390 248,383 241,112 243,690 246,077 230,496 3.93%
NOSH 196,986 197,244 197,130 197,633 198,122 198,449 198,704 -0.57%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 15.76% 16.31% 15.96% 18.01% 19.47% 21.31% 17.06% -
ROE 12.18% 7.48% 3.54% 19.56% 15.33% 10.72% 4.46% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 97.43 60.98 27.74 134.86 98.05 63.45 30.50 116.44%
EPS 15.10 9.80 4.46 23.86 18.85 13.29 5.17 103.92%
DPS 0.00 4.00 0.00 8.00 0.00 6.00 0.00 -
NAPS 1.24 1.31 1.26 1.22 1.23 1.24 1.16 4.53%
Adjusted Per Share Value based on latest NOSH - 197,784
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 63.28 39.66 18.03 87.88 64.05 41.51 19.98 115.21%
EPS 9.81 6.37 2.90 15.55 12.31 8.70 3.39 102.67%
DPS 0.00 2.60 0.00 5.21 0.00 3.93 0.00 -
NAPS 0.8054 0.852 0.819 0.795 0.8035 0.8114 0.76 3.93%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.53 2.79 2.68 2.29 2.40 2.22 2.08 -
P/RPS 2.60 4.58 9.66 1.70 2.45 3.50 6.82 -47.33%
P/EPS 16.75 28.47 60.09 9.60 12.73 16.70 40.23 -44.15%
EY 5.97 3.51 1.66 10.42 7.85 5.99 2.49 78.85%
DY 0.00 1.43 0.00 3.49 0.00 2.70 0.00 -
P/NAPS 2.04 2.13 2.13 1.88 1.95 1.79 1.79 9.08%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 18/12/13 19/09/13 26/06/13 27/03/13 19/12/12 19/09/12 -
Price 2.48 2.62 2.74 2.62 2.44 2.17 2.02 -
P/RPS 2.55 4.30 9.88 1.94 2.49 3.42 6.62 -46.96%
P/EPS 16.42 26.73 61.43 10.98 12.94 16.33 39.07 -43.80%
EY 6.09 3.74 1.63 9.11 7.73 6.12 2.56 77.92%
DY 0.00 1.53 0.00 3.05 0.00 2.76 0.00 -
P/NAPS 2.00 2.00 2.17 2.15 1.98 1.75 1.74 9.70%

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