[BESHOM] QoQ Quarter Result on 30-Apr-2010 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -22.6%
YoY- -11.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 57,621 52,622 54,751 98,837 131,281 132,374 148,572 -46.72%
PBT 9,026 9,085 10,785 15,460 25,235 28,644 26,287 -50.86%
Tax -2,329 -2,450 -2,911 -774 -7,026 -8,194 -7,768 -55.10%
NP 6,697 6,635 7,874 14,686 18,209 20,450 18,519 -49.14%
-
NP to SH 6,347 6,132 7,804 13,939 18,009 20,186 18,463 -50.83%
-
Tax Rate 25.80% 26.97% 26.99% 5.01% 27.84% 28.61% 29.55% -
Total Cost 50,924 45,987 46,877 84,151 113,072 111,924 130,053 -46.38%
-
Net Worth 197,595 217,715 211,566 423,317 202,226 204,109 184,047 4.83%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - 3,994 - 28,953 3,328 8,330 - -
Div Payout % - 65.15% - 207.71% 18.48% 41.27% - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 197,595 217,715 211,566 423,317 202,226 204,109 184,047 4.83%
NOSH 199,591 199,739 199,590 199,677 83,220 83,309 83,279 78.80%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 11.62% 12.61% 14.38% 14.86% 13.87% 15.45% 12.46% -
ROE 3.21% 2.82% 3.69% 3.29% 8.91% 9.89% 10.03% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 28.87 26.35 27.43 49.50 157.75 158.89 178.40 -70.20%
EPS 3.18 3.07 3.91 6.98 21.64 24.23 22.17 -72.50%
DPS 0.00 2.00 0.00 14.50 4.00 10.00 0.00 -
NAPS 0.99 1.09 1.06 2.12 2.43 2.45 2.21 -41.36%
Adjusted Per Share Value based on latest NOSH - 199,677
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 19.00 17.35 18.05 32.59 43.29 43.65 48.99 -46.72%
EPS 2.09 2.02 2.57 4.60 5.94 6.66 6.09 -50.88%
DPS 0.00 1.32 0.00 9.55 1.10 2.75 0.00 -
NAPS 0.6515 0.7178 0.6976 1.3957 0.6668 0.673 0.6068 4.83%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.65 3.08 3.64 4.17 4.18 3.75 2.49 -
P/RPS 9.18 11.69 13.27 8.42 2.65 2.36 1.40 249.13%
P/EPS 83.33 100.33 93.09 59.74 19.32 15.48 11.23 279.04%
EY 1.20 1.00 1.07 1.67 5.18 6.46 8.90 -73.60%
DY 0.00 0.65 0.00 3.48 0.96 2.67 0.00 -
P/NAPS 2.68 2.83 3.43 1.97 1.72 1.53 1.13 77.56%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 17/12/10 29/09/10 25/06/10 19/03/10 22/12/09 29/09/09 -
Price 2.27 2.93 3.26 4.12 4.68 3.75 2.85 -
P/RPS 7.86 11.12 11.88 8.32 2.97 2.36 1.60 188.14%
P/EPS 71.38 95.44 83.38 59.02 21.63 15.48 12.86 212.51%
EY 1.40 1.05 1.20 1.69 4.62 6.46 7.78 -68.02%
DY 0.00 0.68 0.00 3.52 0.85 2.67 0.00 -
P/NAPS 2.29 2.69 3.08 1.94 1.93 1.53 1.29 46.45%

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