[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 45.55%
YoY- -64.2%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 107,172 50,973 223,254 164,994 107,374 54,751 511,064 -64.60%
PBT 22,314 11,064 41,288 28,896 19,871 10,785 95,627 -61.99%
Tax -5,869 -3,026 -11,578 -7,691 -5,363 -2,911 -23,763 -60.53%
NP 16,445 8,038 29,710 21,205 14,508 7,874 71,864 -62.48%
-
NP to SH 15,601 7,734 28,370 20,283 13,935 7,804 70,597 -63.34%
-
Tax Rate 26.30% 27.35% 28.04% 26.62% 26.99% 26.99% 24.85% -
Total Cost 90,727 42,935 193,544 143,789 92,866 46,877 439,200 -64.95%
-
Net Worth 219,451 211,835 203,639 197,639 217,609 211,566 203,643 5.09%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 3,990 - 14,973 3,992 3,992 - 56,900 -82.91%
Div Payout % 25.58% - 52.78% 19.69% 28.65% - 80.60% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 219,451 211,835 203,639 197,639 217,609 211,566 203,643 5.09%
NOSH 199,501 199,844 199,646 199,635 199,641 199,590 199,650 -0.04%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 15.34% 15.77% 13.31% 12.85% 13.51% 14.38% 14.06% -
ROE 7.11% 3.65% 13.93% 10.26% 6.40% 3.69% 34.67% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 53.72 25.51 111.82 82.65 53.78 27.43 255.98 -64.58%
EPS 7.82 3.87 14.21 10.16 6.98 3.91 35.36 -63.32%
DPS 2.00 0.00 7.50 2.00 2.00 0.00 28.50 -82.90%
NAPS 1.10 1.06 1.02 0.99 1.09 1.06 1.02 5.14%
Adjusted Per Share Value based on latest NOSH - 199,591
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 35.69 16.97 74.34 54.94 35.76 18.23 170.19 -64.60%
EPS 5.20 2.58 9.45 6.75 4.64 2.60 23.51 -63.32%
DPS 1.33 0.00 4.99 1.33 1.33 0.00 18.95 -82.90%
NAPS 0.7308 0.7054 0.6781 0.6581 0.7246 0.7045 0.6781 5.10%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.93 2.07 2.26 2.65 3.08 3.64 4.17 -
P/RPS 3.59 8.12 2.02 3.21 5.73 13.27 1.63 69.03%
P/EPS 24.68 53.49 15.90 26.08 44.13 93.09 11.79 63.41%
EY 4.05 1.87 6.29 3.83 2.27 1.07 8.48 -38.81%
DY 1.04 0.00 3.32 0.75 0.65 0.00 6.83 -71.38%
P/NAPS 1.75 1.95 2.22 2.68 2.83 3.43 4.09 -43.13%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 21/12/11 28/09/11 23/06/11 23/03/11 17/12/10 29/09/10 25/06/10 -
Price 1.80 1.66 2.16 2.27 2.93 3.26 4.12 -
P/RPS 3.35 6.51 1.93 2.75 5.45 11.88 1.61 62.76%
P/EPS 23.02 42.89 15.20 22.34 41.98 83.38 11.65 57.27%
EY 4.34 2.33 6.58 4.48 2.38 1.20 8.58 -36.43%
DY 1.11 0.00 3.47 0.88 0.68 0.00 6.92 -70.37%
P/NAPS 1.64 1.57 2.12 2.29 2.69 3.08 4.04 -45.08%

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