[BESHOM] QoQ Quarter Result on 30-Apr-2009 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 31.87%
YoY- -16.72%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 131,281 132,374 148,572 132,885 102,129 87,292 112,910 10.54%
PBT 25,235 28,644 26,287 23,305 18,562 15,338 18,682 22.12%
Tax -7,026 -8,194 -7,768 -7,435 -6,153 -4,186 -5,102 23.70%
NP 18,209 20,450 18,519 15,870 12,409 11,152 13,580 21.53%
-
NP to SH 18,009 20,186 18,463 15,810 11,989 10,889 13,602 20.51%
-
Tax Rate 27.84% 28.61% 29.55% 31.90% 33.15% 27.29% 27.31% -
Total Cost 113,072 111,924 130,053 117,015 89,720 76,140 99,330 8.99%
-
Net Worth 202,226 204,109 184,047 82,438 153,957 165,085 156,261 18.70%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 3,328 8,330 - 26,380 - 8,337 - -
Div Payout % 18.48% 41.27% - 166.86% - 76.57% - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 202,226 204,109 184,047 82,438 153,957 165,085 156,261 18.70%
NOSH 83,220 83,309 83,279 82,438 81,892 83,376 80,964 1.84%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 13.87% 15.45% 12.46% 11.94% 12.15% 12.78% 12.03% -
ROE 8.91% 9.89% 10.03% 19.18% 7.79% 6.60% 8.70% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 157.75 158.89 178.40 161.19 124.71 104.70 139.46 8.53%
EPS 21.64 24.23 22.17 19.18 14.64 13.06 16.80 18.33%
DPS 4.00 10.00 0.00 32.00 0.00 10.00 0.00 -
NAPS 2.43 2.45 2.21 1.00 1.88 1.98 1.93 16.55%
Adjusted Per Share Value based on latest NOSH - 82,438
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 43.64 44.00 49.39 44.17 33.95 29.02 37.53 10.54%
EPS 5.99 6.71 6.14 5.26 3.99 3.62 4.52 20.58%
DPS 1.11 2.77 0.00 8.77 0.00 2.77 0.00 -
NAPS 0.6722 0.6785 0.6118 0.274 0.5118 0.5488 0.5194 18.70%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 4.18 3.75 2.49 1.89 1.61 1.55 7.72 -
P/RPS 2.65 2.36 1.40 1.17 1.29 1.48 5.54 -38.75%
P/EPS 19.32 15.48 11.23 9.86 11.00 11.87 45.95 -43.78%
EY 5.18 6.46 8.90 10.15 9.09 8.43 2.18 77.78%
DY 0.96 2.67 0.00 16.93 0.00 6.45 0.00 -
P/NAPS 1.72 1.53 1.13 1.89 0.86 0.78 4.00 -42.94%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 19/03/10 22/12/09 29/09/09 26/06/09 27/03/09 18/12/08 19/09/08 -
Price 4.68 3.75 2.85 2.22 1.67 1.53 1.67 -
P/RPS 2.97 2.36 1.60 1.38 1.34 1.46 1.20 82.66%
P/EPS 21.63 15.48 12.86 11.58 11.41 11.72 9.94 67.68%
EY 4.62 6.46 7.78 8.64 8.77 8.54 10.06 -40.39%
DY 0.85 2.67 0.00 14.41 0.00 6.54 0.00 -
P/NAPS 1.93 1.53 1.29 2.22 0.89 0.77 0.87 69.84%

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