[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 41.6%
YoY- 51.42%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 120,284 54,683 266,529 194,256 125,909 60,604 239,533 -36.74%
PBT 26,433 11,795 63,930 49,363 34,293 13,830 48,778 -33.45%
Tax -6,813 -3,069 -15,919 -11,536 -7,457 -3,492 -13,076 -35.17%
NP 19,620 8,726 48,011 37,827 26,836 10,338 35,702 -32.83%
-
NP to SH 19,330 8,792 47,153 37,346 26,374 10,273 34,003 -31.30%
-
Tax Rate 25.77% 26.02% 24.90% 23.37% 21.74% 25.25% 26.81% -
Total Cost 100,664 45,957 218,518 156,429 99,073 50,266 203,831 -37.44%
-
Net Worth 258,390 248,383 241,112 243,690 246,077 230,496 221,000 10.95%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 7,889 - 15,810 - 11,906 - 17,918 -42.03%
Div Payout % 40.82% - 33.53% - 45.15% - 52.70% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 258,390 248,383 241,112 243,690 246,077 230,496 221,000 10.95%
NOSH 197,244 197,130 197,633 198,122 198,449 198,704 199,099 -0.62%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 16.31% 15.96% 18.01% 19.47% 21.31% 17.06% 14.90% -
ROE 7.48% 3.54% 19.56% 15.33% 10.72% 4.46% 15.39% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 60.98 27.74 134.86 98.05 63.45 30.50 120.31 -36.35%
EPS 9.80 4.46 23.86 18.85 13.29 5.17 17.07 -30.85%
DPS 4.00 0.00 8.00 0.00 6.00 0.00 9.00 -41.67%
NAPS 1.31 1.26 1.22 1.23 1.24 1.16 1.11 11.64%
Adjusted Per Share Value based on latest NOSH - 198,032
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 39.66 18.03 87.88 64.05 41.51 19.98 78.98 -36.74%
EPS 6.37 2.90 15.55 12.31 8.70 3.39 11.21 -31.32%
DPS 2.60 0.00 5.21 0.00 3.93 0.00 5.91 -42.06%
NAPS 0.852 0.819 0.795 0.8035 0.8114 0.76 0.7287 10.95%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 2.79 2.68 2.29 2.40 2.22 2.08 2.17 -
P/RPS 4.58 9.66 1.70 2.45 3.50 6.82 1.80 86.06%
P/EPS 28.47 60.09 9.60 12.73 16.70 40.23 12.71 70.94%
EY 3.51 1.66 10.42 7.85 5.99 2.49 7.87 -41.53%
DY 1.43 0.00 3.49 0.00 2.70 0.00 4.15 -50.75%
P/NAPS 2.13 2.13 1.88 1.95 1.79 1.79 1.95 6.04%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 18/12/13 19/09/13 26/06/13 27/03/13 19/12/12 19/09/12 28/06/12 -
Price 2.62 2.74 2.62 2.44 2.17 2.02 2.08 -
P/RPS 4.30 9.88 1.94 2.49 3.42 6.62 1.73 83.18%
P/EPS 26.73 61.43 10.98 12.94 16.33 39.07 12.18 68.63%
EY 3.74 1.63 9.11 7.73 6.12 2.56 8.21 -40.71%
DY 1.53 0.00 3.05 0.00 2.76 0.00 4.33 -49.92%
P/NAPS 2.00 2.17 2.15 1.98 1.75 1.74 1.87 4.56%

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