[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -64.69%
YoY- 35.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 511,064 412,227 280,946 148,572 435,216 302,331 200,202 87.10%
PBT 95,627 80,168 54,932 26,287 75,887 52,582 34,020 99.55%
Tax -23,763 -22,989 -15,962 -7,768 -22,876 -15,441 -9,288 87.38%
NP 71,864 57,179 38,970 18,519 53,011 37,141 24,732 104.02%
-
NP to SH 70,597 56,659 38,650 18,463 52,290 36,480 24,491 102.93%
-
Tax Rate 24.85% 28.68% 29.06% 29.55% 30.14% 29.37% 27.30% -
Total Cost 439,200 355,048 241,976 130,053 382,205 265,190 175,470 84.65%
-
Net Worth 203,643 202,234 204,166 184,047 164,064 153,910 161,103 16.95%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 56,900 11,651 8,333 - 26,382 - 8,136 267.01%
Div Payout % 80.60% 20.56% 21.56% - 50.45% - 33.22% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 203,643 202,234 204,166 184,047 164,064 153,910 161,103 16.95%
NOSH 199,650 83,224 83,333 83,279 82,444 81,867 81,365 82.22%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 14.06% 13.87% 13.87% 12.46% 12.18% 12.28% 12.35% -
ROE 34.67% 28.02% 18.93% 10.03% 31.87% 23.70% 15.20% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 255.98 495.32 337.14 178.40 527.89 369.29 246.05 2.68%
EPS 35.36 68.08 46.38 22.17 63.42 44.56 30.10 11.36%
DPS 28.50 14.00 10.00 0.00 32.00 0.00 10.00 101.40%
NAPS 1.02 2.43 2.45 2.21 1.99 1.88 1.98 -35.81%
Adjusted Per Share Value based on latest NOSH - 83,279
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 170.19 137.27 93.56 49.47 144.93 100.68 66.67 87.10%
EPS 23.51 18.87 12.87 6.15 17.41 12.15 8.16 102.86%
DPS 18.95 3.88 2.78 0.00 8.79 0.00 2.71 266.97%
NAPS 0.6781 0.6734 0.6799 0.6129 0.5463 0.5125 0.5365 16.95%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 4.17 4.18 3.75 2.49 1.89 1.61 1.55 -
P/RPS 1.63 0.84 1.11 1.40 0.36 0.44 0.63 88.79%
P/EPS 11.79 6.14 8.09 11.23 2.98 3.61 5.15 73.96%
EY 8.48 16.29 12.37 8.90 33.56 27.68 19.42 -42.53%
DY 6.83 3.35 2.67 0.00 16.93 0.00 6.45 3.90%
P/NAPS 4.09 1.72 1.53 1.13 0.95 0.86 0.78 202.74%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 19/03/10 22/12/09 29/09/09 26/06/09 27/03/09 18/12/08 -
Price 4.12 4.68 3.75 2.85 2.22 1.67 1.53 -
P/RPS 1.61 0.94 1.11 1.60 0.42 0.45 0.62 89.25%
P/EPS 11.65 6.87 8.09 12.86 3.50 3.75 5.08 74.16%
EY 8.58 14.55 12.37 7.78 28.57 26.68 19.67 -42.57%
DY 6.92 2.99 2.67 0.00 14.41 0.00 6.54 3.84%
P/NAPS 4.04 1.93 1.53 1.29 1.12 0.89 0.77 202.86%

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