[BESHOM] QoQ Quarter Result on 31-Jul-2009 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 16.78%
YoY- 35.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 98,837 131,281 132,374 148,572 132,885 102,129 87,292 8.65%
PBT 15,460 25,235 28,644 26,287 23,305 18,562 15,338 0.53%
Tax -774 -7,026 -8,194 -7,768 -7,435 -6,153 -4,186 -67.64%
NP 14,686 18,209 20,450 18,519 15,870 12,409 11,152 20.20%
-
NP to SH 13,939 18,009 20,186 18,463 15,810 11,989 10,889 17.94%
-
Tax Rate 5.01% 27.84% 28.61% 29.55% 31.90% 33.15% 27.29% -
Total Cost 84,151 113,072 111,924 130,053 117,015 89,720 76,140 6.91%
-
Net Worth 423,317 202,226 204,109 184,047 82,438 153,957 165,085 87.66%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 28,953 3,328 8,330 - 26,380 - 8,337 129.85%
Div Payout % 207.71% 18.48% 41.27% - 166.86% - 76.57% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 423,317 202,226 204,109 184,047 82,438 153,957 165,085 87.66%
NOSH 199,677 83,220 83,309 83,279 82,438 81,892 83,376 79.28%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 14.86% 13.87% 15.45% 12.46% 11.94% 12.15% 12.78% -
ROE 3.29% 8.91% 9.89% 10.03% 19.18% 7.79% 6.60% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 49.50 157.75 158.89 178.40 161.19 124.71 104.70 -39.39%
EPS 6.98 21.64 24.23 22.17 19.18 14.64 13.06 -34.21%
DPS 14.50 4.00 10.00 0.00 32.00 0.00 10.00 28.19%
NAPS 2.12 2.43 2.45 2.21 1.00 1.88 1.98 4.67%
Adjusted Per Share Value based on latest NOSH - 83,279
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 32.91 43.72 44.08 49.47 44.25 34.01 29.07 8.64%
EPS 4.64 6.00 6.72 6.15 5.26 3.99 3.63 17.83%
DPS 9.64 1.11 2.77 0.00 8.78 0.00 2.78 129.62%
NAPS 1.4097 0.6734 0.6797 0.6129 0.2745 0.5127 0.5497 87.67%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 4.17 4.18 3.75 2.49 1.89 1.61 1.55 -
P/RPS 8.42 2.65 2.36 1.40 1.17 1.29 1.48 219.70%
P/EPS 59.74 19.32 15.48 11.23 9.86 11.00 11.87 194.55%
EY 1.67 5.18 6.46 8.90 10.15 9.09 8.43 -66.11%
DY 3.48 0.96 2.67 0.00 16.93 0.00 6.45 -33.80%
P/NAPS 1.97 1.72 1.53 1.13 1.89 0.86 0.78 85.77%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 19/03/10 22/12/09 29/09/09 26/06/09 27/03/09 18/12/08 -
Price 4.12 4.68 3.75 2.85 2.22 1.67 1.53 -
P/RPS 8.32 2.97 2.36 1.60 1.38 1.34 1.46 220.05%
P/EPS 59.02 21.63 15.48 12.86 11.58 11.41 11.72 194.66%
EY 1.69 4.62 6.46 7.78 8.64 8.77 8.54 -66.14%
DY 3.52 0.85 2.67 0.00 14.41 0.00 6.54 -33.90%
P/NAPS 1.94 1.93 1.53 1.29 2.22 0.89 0.77 85.47%

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