[BESHOM] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 10.1%
YoY- -10.47%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 132,374 148,572 132,885 102,129 87,292 112,910 133,549 -0.58%
PBT 28,644 26,287 23,305 18,562 15,338 18,682 26,427 5.50%
Tax -8,194 -7,768 -7,435 -6,153 -4,186 -5,102 -7,186 9.11%
NP 20,450 18,519 15,870 12,409 11,152 13,580 19,241 4.13%
-
NP to SH 20,186 18,463 15,810 11,989 10,889 13,602 18,984 4.16%
-
Tax Rate 28.61% 29.55% 31.90% 33.15% 27.29% 27.31% 27.19% -
Total Cost 111,924 130,053 117,015 89,720 76,140 99,330 114,308 -1.39%
-
Net Worth 204,109 184,047 82,438 153,957 165,085 156,261 75,316 94.02%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 8,330 - 26,380 - 8,337 - 24,101 -50.65%
Div Payout % 41.27% - 166.86% - 76.57% - 126.96% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 204,109 184,047 82,438 153,957 165,085 156,261 75,316 94.02%
NOSH 83,309 83,279 82,438 81,892 83,376 80,964 75,316 6.93%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 15.45% 12.46% 11.94% 12.15% 12.78% 12.03% 14.41% -
ROE 9.89% 10.03% 19.18% 7.79% 6.60% 8.70% 25.21% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 158.89 178.40 161.19 124.71 104.70 139.46 177.32 -7.03%
EPS 24.23 22.17 19.18 14.64 13.06 16.80 23.63 1.68%
DPS 10.00 0.00 32.00 0.00 10.00 0.00 32.00 -53.85%
NAPS 2.45 2.21 1.00 1.88 1.98 1.93 1.00 81.44%
Adjusted Per Share Value based on latest NOSH - 81,892
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 44.08 49.47 44.25 34.01 29.07 37.60 44.47 -0.58%
EPS 6.72 6.15 5.26 3.99 3.63 4.53 6.32 4.16%
DPS 2.77 0.00 8.78 0.00 2.78 0.00 8.03 -50.71%
NAPS 0.6797 0.6129 0.2745 0.5127 0.5497 0.5204 0.2508 94.03%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.75 2.49 1.89 1.61 1.55 7.72 1.72 -
P/RPS 2.36 1.40 1.17 1.29 1.48 5.54 0.97 80.60%
P/EPS 15.48 11.23 9.86 11.00 11.87 45.95 6.82 72.45%
EY 6.46 8.90 10.15 9.09 8.43 2.18 14.65 -41.98%
DY 2.67 0.00 16.93 0.00 6.45 0.00 18.60 -72.48%
P/NAPS 1.53 1.13 1.89 0.86 0.78 4.00 1.72 -7.48%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 29/09/09 26/06/09 27/03/09 18/12/08 19/09/08 26/06/08 -
Price 3.75 2.85 2.22 1.67 1.53 1.67 1.85 -
P/RPS 2.36 1.60 1.38 1.34 1.46 1.20 1.04 72.42%
P/EPS 15.48 12.86 11.58 11.41 11.72 9.94 7.34 64.23%
EY 6.46 7.78 8.64 8.77 8.54 10.06 13.62 -39.09%
DY 2.67 0.00 14.41 0.00 6.54 0.00 17.30 -71.12%
P/NAPS 1.53 1.29 2.22 0.89 0.77 0.87 1.85 -11.86%

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