[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -81.35%
YoY- -14.42%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 253,423 191,921 120,284 54,683 266,529 194,256 125,909 59.61%
PBT 53,149 40,585 26,433 11,795 63,930 49,363 34,293 34.03%
Tax -12,278 -10,335 -6,813 -3,069 -15,919 -11,536 -7,457 39.56%
NP 40,871 30,250 19,620 8,726 48,011 37,827 26,836 32.47%
-
NP to SH 40,271 29,745 19,330 8,792 47,153 37,346 26,374 32.70%
-
Tax Rate 23.10% 25.47% 25.77% 26.02% 24.90% 23.37% 21.74% -
Total Cost 212,552 161,671 100,664 45,957 218,518 156,429 99,073 66.57%
-
Net Worth 255,938 244,263 258,390 248,383 241,112 243,690 246,077 2.66%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 27,562 - 7,889 - 15,810 - 11,906 75.26%
Div Payout % 68.44% - 40.82% - 33.53% - 45.15% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 255,938 244,263 258,390 248,383 241,112 243,690 246,077 2.66%
NOSH 196,875 196,986 197,244 197,130 197,633 198,122 198,449 -0.53%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 16.13% 15.76% 16.31% 15.96% 18.01% 19.47% 21.31% -
ROE 15.73% 12.18% 7.48% 3.54% 19.56% 15.33% 10.72% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 128.72 97.43 60.98 27.74 134.86 98.05 63.45 60.46%
EPS 20.46 15.10 9.80 4.46 23.86 18.85 13.29 33.43%
DPS 14.00 0.00 4.00 0.00 8.00 0.00 6.00 76.19%
NAPS 1.30 1.24 1.31 1.26 1.22 1.23 1.24 3.20%
Adjusted Per Share Value based on latest NOSH - 197,130
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 83.56 63.28 39.66 18.03 87.88 64.05 41.51 59.63%
EPS 13.28 9.81 6.37 2.90 15.55 12.31 8.70 32.67%
DPS 9.09 0.00 2.60 0.00 5.21 0.00 3.93 75.16%
NAPS 0.8439 0.8054 0.852 0.819 0.795 0.8035 0.8114 2.66%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.50 2.53 2.79 2.68 2.29 2.40 2.22 -
P/RPS 1.94 2.60 4.58 9.66 1.70 2.45 3.50 -32.59%
P/EPS 12.22 16.75 28.47 60.09 9.60 12.73 16.70 -18.84%
EY 8.18 5.97 3.51 1.66 10.42 7.85 5.99 23.15%
DY 5.60 0.00 1.43 0.00 3.49 0.00 2.70 62.85%
P/NAPS 1.92 2.04 2.13 2.13 1.88 1.95 1.79 4.79%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 26/03/14 18/12/13 19/09/13 26/06/13 27/03/13 19/12/12 -
Price 2.53 2.48 2.62 2.74 2.62 2.44 2.17 -
P/RPS 1.97 2.55 4.30 9.88 1.94 2.49 3.42 -30.84%
P/EPS 12.37 16.42 26.73 61.43 10.98 12.94 16.33 -16.94%
EY 8.08 6.09 3.74 1.63 9.11 7.73 6.12 20.40%
DY 5.53 0.00 1.53 0.00 3.05 0.00 2.76 59.13%
P/NAPS 1.95 2.00 2.00 2.17 2.15 1.98 1.75 7.50%

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