[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -88.95%
YoY- -57.73%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 223,254 164,994 107,374 54,751 511,064 412,227 280,946 -14.24%
PBT 41,288 28,896 19,871 10,785 95,627 80,168 54,932 -17.37%
Tax -11,578 -7,691 -5,363 -2,911 -23,763 -22,989 -15,962 -19.31%
NP 29,710 21,205 14,508 7,874 71,864 57,179 38,970 -16.58%
-
NP to SH 28,370 20,283 13,935 7,804 70,597 56,659 38,650 -18.67%
-
Tax Rate 28.04% 26.62% 26.99% 26.99% 24.85% 28.68% 29.06% -
Total Cost 193,544 143,789 92,866 46,877 439,200 355,048 241,976 -13.86%
-
Net Worth 203,639 197,639 217,609 211,566 203,643 202,234 204,166 -0.17%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 14,973 3,992 3,992 - 56,900 11,651 8,333 47.95%
Div Payout % 52.78% 19.69% 28.65% - 80.60% 20.56% 21.56% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 203,639 197,639 217,609 211,566 203,643 202,234 204,166 -0.17%
NOSH 199,646 199,635 199,641 199,590 199,650 83,224 83,333 79.33%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 13.31% 12.85% 13.51% 14.38% 14.06% 13.87% 13.87% -
ROE 13.93% 10.26% 6.40% 3.69% 34.67% 28.02% 18.93% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 111.82 82.65 53.78 27.43 255.98 495.32 337.14 -52.18%
EPS 14.21 10.16 6.98 3.91 35.36 68.08 46.38 -54.65%
DPS 7.50 2.00 2.00 0.00 28.50 14.00 10.00 -17.49%
NAPS 1.02 0.99 1.09 1.06 1.02 2.43 2.45 -44.33%
Adjusted Per Share Value based on latest NOSH - 199,590
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 73.61 54.40 35.40 18.05 168.51 135.92 92.63 -14.24%
EPS 9.35 6.69 4.59 2.57 23.28 18.68 12.74 -18.68%
DPS 4.94 1.32 1.32 0.00 18.76 3.84 2.75 47.93%
NAPS 0.6714 0.6516 0.7175 0.6976 0.6714 0.6668 0.6732 -0.17%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.26 2.65 3.08 3.64 4.17 4.18 3.75 -
P/RPS 2.02 3.21 5.73 13.27 1.63 0.84 1.11 49.22%
P/EPS 15.90 26.08 44.13 93.09 11.79 6.14 8.09 57.09%
EY 6.29 3.83 2.27 1.07 8.48 16.29 12.37 -36.37%
DY 3.32 0.75 0.65 0.00 6.83 3.35 2.67 15.67%
P/NAPS 2.22 2.68 2.83 3.43 4.09 1.72 1.53 28.25%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 23/03/11 17/12/10 29/09/10 25/06/10 19/03/10 22/12/09 -
Price 2.16 2.27 2.93 3.26 4.12 4.68 3.75 -
P/RPS 1.93 2.75 5.45 11.88 1.61 0.94 1.11 44.74%
P/EPS 15.20 22.34 41.98 83.38 11.65 6.87 8.09 52.43%
EY 6.58 4.48 2.38 1.20 8.58 14.55 12.37 -34.42%
DY 3.47 0.88 0.68 0.00 6.92 2.99 2.67 19.14%
P/NAPS 2.12 2.29 2.69 3.08 4.04 1.93 1.53 24.36%

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