[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 58.09%
YoY- 21.6%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 125,909 60,604 239,533 169,964 107,172 50,973 223,254 -31.62%
PBT 34,293 13,830 48,778 35,324 22,314 11,064 41,288 -11.59%
Tax -7,457 -3,492 -13,076 -9,372 -5,869 -3,026 -11,578 -25.32%
NP 26,836 10,338 35,702 25,952 16,445 8,038 29,710 -6.52%
-
NP to SH 26,374 10,273 34,003 24,664 15,601 7,734 28,370 -4.72%
-
Tax Rate 21.74% 25.25% 26.81% 26.53% 26.30% 27.35% 28.04% -
Total Cost 99,073 50,266 203,831 144,012 90,727 42,935 193,544 -35.87%
-
Net Worth 246,077 230,496 221,000 213,342 219,451 211,835 203,639 13.38%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 11,906 - 17,918 - 3,990 - 14,973 -14.11%
Div Payout % 45.15% - 52.70% - 25.58% - 52.78% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 246,077 230,496 221,000 213,342 219,451 211,835 203,639 13.38%
NOSH 198,449 198,704 199,099 199,385 199,501 199,844 199,646 -0.39%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 21.31% 17.06% 14.90% 15.27% 15.34% 15.77% 13.31% -
ROE 10.72% 4.46% 15.39% 11.56% 7.11% 3.65% 13.93% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 63.45 30.50 120.31 85.24 53.72 25.51 111.82 -31.34%
EPS 13.29 5.17 17.07 12.37 7.82 3.87 14.21 -4.34%
DPS 6.00 0.00 9.00 0.00 2.00 0.00 7.50 -13.76%
NAPS 1.24 1.16 1.11 1.07 1.10 1.06 1.02 13.83%
Adjusted Per Share Value based on latest NOSH - 199,186
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 41.93 20.18 79.77 56.60 35.69 16.97 74.34 -31.61%
EPS 8.78 3.42 11.32 8.21 5.20 2.58 9.45 -4.76%
DPS 3.97 0.00 5.97 0.00 1.33 0.00 4.99 -14.08%
NAPS 0.8194 0.7676 0.7359 0.7104 0.7308 0.7054 0.6781 13.38%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.22 2.08 2.17 2.20 1.93 2.07 2.26 -
P/RPS 3.50 6.82 1.80 2.58 3.59 8.12 2.02 44.01%
P/EPS 16.70 40.23 12.71 17.78 24.68 53.49 15.90 3.31%
EY 5.99 2.49 7.87 5.62 4.05 1.87 6.29 -3.19%
DY 2.70 0.00 4.15 0.00 1.04 0.00 3.32 -12.81%
P/NAPS 1.79 1.79 1.95 2.06 1.75 1.95 2.22 -13.31%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 19/09/12 28/06/12 29/03/12 21/12/11 28/09/11 23/06/11 -
Price 2.17 2.02 2.08 2.13 1.80 1.66 2.16 -
P/RPS 3.42 6.62 1.73 2.50 3.35 6.51 1.93 46.18%
P/EPS 16.33 39.07 12.18 17.22 23.02 42.89 15.20 4.87%
EY 6.12 2.56 8.21 5.81 4.34 2.33 6.58 -4.69%
DY 2.76 0.00 4.33 0.00 1.11 0.00 3.47 -14.09%
P/NAPS 1.75 1.74 1.87 1.99 1.64 1.57 2.12 -11.95%

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