[BESHOM] QoQ Quarter Result on 31-Jan-2013 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -31.86%
YoY- 21.05%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 65,601 54,683 72,273 68,347 65,305 60,604 69,569 -3.82%
PBT 14,638 11,795 14,567 15,070 20,463 13,830 13,454 5.76%
Tax -3,744 -3,069 -4,383 -4,080 -3,965 -3,492 -3,703 0.73%
NP 10,894 8,726 10,184 10,990 16,498 10,338 9,751 7.64%
-
NP to SH 10,538 8,792 9,807 10,971 16,101 10,273 9,340 8.35%
-
Tax Rate 25.58% 26.02% 30.09% 27.07% 19.38% 25.25% 27.52% -
Total Cost 54,707 45,957 62,089 57,357 48,807 50,266 59,818 -5.76%
-
Net Worth 258,033 248,383 241,296 243,579 246,180 230,496 221,107 10.81%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 7,878 - 15,822 - 11,911 - 13,943 -31.58%
Div Payout % 74.77% - 161.34% - 73.98% - 149.29% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 258,033 248,383 241,296 243,579 246,180 230,496 221,107 10.81%
NOSH 196,971 197,130 197,784 198,032 198,532 198,704 199,195 -0.74%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 16.61% 15.96% 14.09% 16.08% 25.26% 17.06% 14.02% -
ROE 4.08% 3.54% 4.06% 4.50% 6.54% 4.46% 4.22% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 33.30 27.74 36.54 34.51 32.89 30.50 34.92 -3.10%
EPS 5.35 4.46 4.96 5.54 8.11 5.17 4.69 9.14%
DPS 4.00 0.00 8.00 0.00 6.00 0.00 7.00 -31.06%
NAPS 1.31 1.26 1.22 1.23 1.24 1.16 1.11 11.64%
Adjusted Per Share Value based on latest NOSH - 198,032
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 21.85 18.21 24.07 22.76 21.75 20.18 23.17 -3.82%
EPS 3.51 2.93 3.27 3.65 5.36 3.42 3.11 8.37%
DPS 2.62 0.00 5.27 0.00 3.97 0.00 4.64 -31.61%
NAPS 0.8593 0.8271 0.8035 0.8111 0.8198 0.7676 0.7363 10.81%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 2.79 2.68 2.29 2.40 2.22 2.08 2.17 -
P/RPS 8.38 9.66 6.27 6.95 6.75 6.82 6.21 22.04%
P/EPS 52.15 60.09 46.18 43.32 27.37 40.23 46.28 8.26%
EY 1.92 1.66 2.17 2.31 3.65 2.49 2.16 -7.53%
DY 1.43 0.00 3.49 0.00 2.70 0.00 3.23 -41.82%
P/NAPS 2.13 2.13 1.88 1.95 1.79 1.79 1.95 6.04%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 18/12/13 19/09/13 26/06/13 27/03/13 19/12/12 19/09/12 28/06/12 -
Price 2.62 2.74 2.62 2.44 2.17 2.02 2.08 -
P/RPS 7.87 9.88 7.17 7.07 6.60 6.62 5.96 20.30%
P/EPS 48.97 61.43 52.84 44.04 26.76 39.07 44.36 6.79%
EY 2.04 1.63 1.89 2.27 3.74 2.56 2.25 -6.30%
DY 1.53 0.00 3.05 0.00 2.76 0.00 3.37 -40.84%
P/NAPS 2.00 2.17 2.15 1.98 1.75 1.74 1.87 4.56%

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