[BESHOM] QoQ Cumulative Quarter Result on 31-Oct-2011 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 101.72%
YoY- 11.96%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 60,604 239,533 169,964 107,172 50,973 223,254 164,994 -48.74%
PBT 13,830 48,778 35,324 22,314 11,064 41,288 28,896 -38.84%
Tax -3,492 -13,076 -9,372 -5,869 -3,026 -11,578 -7,691 -40.95%
NP 10,338 35,702 25,952 16,445 8,038 29,710 21,205 -38.08%
-
NP to SH 10,273 34,003 24,664 15,601 7,734 28,370 20,283 -36.48%
-
Tax Rate 25.25% 26.81% 26.53% 26.30% 27.35% 28.04% 26.62% -
Total Cost 50,266 203,831 144,012 90,727 42,935 193,544 143,789 -50.40%
-
Net Worth 230,496 221,000 213,342 219,451 211,835 203,639 197,639 10.80%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - 17,918 - 3,990 - 14,973 3,992 -
Div Payout % - 52.70% - 25.58% - 52.78% 19.69% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 230,496 221,000 213,342 219,451 211,835 203,639 197,639 10.80%
NOSH 198,704 199,099 199,385 199,501 199,844 199,646 199,635 -0.31%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 17.06% 14.90% 15.27% 15.34% 15.77% 13.31% 12.85% -
ROE 4.46% 15.39% 11.56% 7.11% 3.65% 13.93% 10.26% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 30.50 120.31 85.24 53.72 25.51 111.82 82.65 -48.58%
EPS 5.17 17.07 12.37 7.82 3.87 14.21 10.16 -36.28%
DPS 0.00 9.00 0.00 2.00 0.00 7.50 2.00 -
NAPS 1.16 1.11 1.07 1.10 1.06 1.02 0.99 11.15%
Adjusted Per Share Value based on latest NOSH - 199,695
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 19.98 78.98 56.04 35.34 16.81 73.61 54.40 -48.74%
EPS 3.39 11.21 8.13 5.14 2.55 9.35 6.69 -36.46%
DPS 0.00 5.91 0.00 1.32 0.00 4.94 1.32 -
NAPS 0.76 0.7287 0.7034 0.7236 0.6985 0.6714 0.6516 10.81%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.08 2.17 2.20 1.93 2.07 2.26 2.65 -
P/RPS 6.82 1.80 2.58 3.59 8.12 2.02 3.21 65.34%
P/EPS 40.23 12.71 17.78 24.68 53.49 15.90 26.08 33.53%
EY 2.49 7.87 5.62 4.05 1.87 6.29 3.83 -24.97%
DY 0.00 4.15 0.00 1.04 0.00 3.32 0.75 -
P/NAPS 1.79 1.95 2.06 1.75 1.95 2.22 2.68 -23.60%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 19/09/12 28/06/12 29/03/12 21/12/11 28/09/11 23/06/11 23/03/11 -
Price 2.02 2.08 2.13 1.80 1.66 2.16 2.27 -
P/RPS 6.62 1.73 2.50 3.35 6.51 1.93 2.75 79.71%
P/EPS 39.07 12.18 17.22 23.02 42.89 15.20 22.34 45.20%
EY 2.56 8.21 5.81 4.34 2.33 6.58 4.48 -31.16%
DY 0.00 4.33 0.00 1.11 0.00 3.47 0.88 -
P/NAPS 1.74 1.87 1.99 1.64 1.57 2.12 2.29 -16.74%

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