[BESHOM] QoQ Quarter Result on 31-Jan-2011 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 3.51%
YoY- -64.76%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 56,199 50,973 58,260 57,621 52,622 54,751 98,837 -31.29%
PBT 11,250 11,064 12,392 9,026 9,085 10,785 15,460 -19.05%
Tax -2,844 -3,026 -3,887 -2,329 -2,450 -2,911 -774 137.55%
NP 8,406 8,038 8,505 6,697 6,635 7,874 14,686 -30.99%
-
NP to SH 7,868 7,734 7,738 6,347 6,132 7,804 13,939 -31.62%
-
Tax Rate 25.28% 27.35% 31.37% 25.80% 26.97% 26.99% 5.01% -
Total Cost 47,793 42,935 49,755 50,924 45,987 46,877 84,151 -31.34%
-
Net Worth 219,664 211,835 199,696 197,595 217,715 211,566 423,317 -35.34%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 3,993 - 10,983 - 3,994 - 28,953 -73.21%
Div Payout % 50.76% - 141.94% - 65.15% - 207.71% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 219,664 211,835 199,696 197,595 217,715 211,566 423,317 -35.34%
NOSH 199,695 199,844 199,696 199,591 199,739 199,590 199,677 0.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 14.96% 15.77% 14.60% 11.62% 12.61% 14.38% 14.86% -
ROE 3.58% 3.65% 3.87% 3.21% 2.82% 3.69% 3.29% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 28.14 25.51 29.17 28.87 26.35 27.43 49.50 -31.30%
EPS 3.94 3.87 3.88 3.18 3.07 3.91 6.98 -31.62%
DPS 2.00 0.00 5.50 0.00 2.00 0.00 14.50 -73.20%
NAPS 1.10 1.06 1.00 0.99 1.09 1.06 2.12 -35.35%
Adjusted Per Share Value based on latest NOSH - 199,591
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 18.53 16.81 19.21 19.00 17.35 18.05 32.59 -31.29%
EPS 2.59 2.55 2.55 2.09 2.02 2.57 4.60 -31.74%
DPS 1.32 0.00 3.62 0.00 1.32 0.00 9.55 -73.17%
NAPS 0.7243 0.6985 0.6584 0.6515 0.7178 0.6976 1.3957 -35.34%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.93 2.07 2.26 2.65 3.08 3.64 4.17 -
P/RPS 6.86 8.12 7.75 9.18 11.69 13.27 8.42 -12.73%
P/EPS 48.98 53.49 58.32 83.33 100.33 93.09 59.74 -12.36%
EY 2.04 1.87 1.71 1.20 1.00 1.07 1.67 14.23%
DY 1.04 0.00 2.43 0.00 0.65 0.00 3.48 -55.20%
P/NAPS 1.75 1.95 2.26 2.68 2.83 3.43 1.97 -7.57%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 21/12/11 28/09/11 23/06/11 23/03/11 17/12/10 29/09/10 25/06/10 -
Price 1.80 1.66 2.16 2.27 2.93 3.26 4.12 -
P/RPS 6.40 6.51 7.40 7.86 11.12 11.88 8.32 -16.00%
P/EPS 45.69 42.89 55.74 71.38 95.44 83.38 59.02 -15.65%
EY 2.19 2.33 1.79 1.40 1.05 1.20 1.69 18.80%
DY 1.11 0.00 2.55 0.00 0.68 0.00 3.52 -53.57%
P/NAPS 1.64 1.57 2.16 2.29 2.69 3.08 1.94 -10.56%

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