[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2011 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -72.74%
YoY- -0.9%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 239,533 169,964 107,172 50,973 223,254 164,994 107,374 70.81%
PBT 48,778 35,324 22,314 11,064 41,288 28,896 19,871 82.07%
Tax -13,076 -9,372 -5,869 -3,026 -11,578 -7,691 -5,363 81.25%
NP 35,702 25,952 16,445 8,038 29,710 21,205 14,508 82.37%
-
NP to SH 34,003 24,664 15,601 7,734 28,370 20,283 13,935 81.34%
-
Tax Rate 26.81% 26.53% 26.30% 27.35% 28.04% 26.62% 26.99% -
Total Cost 203,831 144,012 90,727 42,935 193,544 143,789 92,866 68.97%
-
Net Worth 221,000 213,342 219,451 211,835 203,639 197,639 217,609 1.03%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 17,918 - 3,990 - 14,973 3,992 3,992 172.35%
Div Payout % 52.70% - 25.58% - 52.78% 19.69% 28.65% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 221,000 213,342 219,451 211,835 203,639 197,639 217,609 1.03%
NOSH 199,099 199,385 199,501 199,844 199,646 199,635 199,641 -0.18%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 14.90% 15.27% 15.34% 15.77% 13.31% 12.85% 13.51% -
ROE 15.39% 11.56% 7.11% 3.65% 13.93% 10.26% 6.40% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 120.31 85.24 53.72 25.51 111.82 82.65 53.78 71.13%
EPS 17.07 12.37 7.82 3.87 14.21 10.16 6.98 81.61%
DPS 9.00 0.00 2.00 0.00 7.50 2.00 2.00 172.81%
NAPS 1.11 1.07 1.10 1.06 1.02 0.99 1.09 1.22%
Adjusted Per Share Value based on latest NOSH - 199,844
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 79.77 56.60 35.69 16.97 74.34 54.94 35.76 70.80%
EPS 11.32 8.21 5.20 2.58 9.45 6.75 4.64 81.32%
DPS 5.97 0.00 1.33 0.00 4.99 1.33 1.33 172.36%
NAPS 0.7359 0.7104 0.7308 0.7054 0.6781 0.6581 0.7246 1.03%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.17 2.20 1.93 2.07 2.26 2.65 3.08 -
P/RPS 1.80 2.58 3.59 8.12 2.02 3.21 5.73 -53.82%
P/EPS 12.71 17.78 24.68 53.49 15.90 26.08 44.13 -56.42%
EY 7.87 5.62 4.05 1.87 6.29 3.83 2.27 129.24%
DY 4.15 0.00 1.04 0.00 3.32 0.75 0.65 244.54%
P/NAPS 1.95 2.06 1.75 1.95 2.22 2.68 2.83 -22.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 21/12/11 28/09/11 23/06/11 23/03/11 17/12/10 -
Price 2.08 2.13 1.80 1.66 2.16 2.27 2.93 -
P/RPS 1.73 2.50 3.35 6.51 1.93 2.75 5.45 -53.49%
P/EPS 12.18 17.22 23.02 42.89 15.20 22.34 41.98 -56.20%
EY 8.21 5.81 4.34 2.33 6.58 4.48 2.38 128.47%
DY 4.33 0.00 1.11 0.00 3.47 0.88 0.68 243.93%
P/NAPS 1.87 1.99 1.64 1.57 2.12 2.29 2.69 -21.54%

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