[BESHOM] QoQ Quarter Result on 31-Jul-2010 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -44.01%
YoY- -57.73%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 58,260 57,621 52,622 54,751 98,837 131,281 132,374 -42.22%
PBT 12,392 9,026 9,085 10,785 15,460 25,235 28,644 -42.88%
Tax -3,887 -2,329 -2,450 -2,911 -774 -7,026 -8,194 -39.25%
NP 8,505 6,697 6,635 7,874 14,686 18,209 20,450 -44.37%
-
NP to SH 7,738 6,347 6,132 7,804 13,939 18,009 20,186 -47.32%
-
Tax Rate 31.37% 25.80% 26.97% 26.99% 5.01% 27.84% 28.61% -
Total Cost 49,755 50,924 45,987 46,877 84,151 113,072 111,924 -41.83%
-
Net Worth 199,696 197,595 217,715 211,566 423,317 202,226 204,109 -1.45%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 10,983 - 3,994 - 28,953 3,328 8,330 20.30%
Div Payout % 141.94% - 65.15% - 207.71% 18.48% 41.27% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 199,696 197,595 217,715 211,566 423,317 202,226 204,109 -1.45%
NOSH 199,696 199,591 199,739 199,590 199,677 83,220 83,309 79.39%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 14.60% 11.62% 12.61% 14.38% 14.86% 13.87% 15.45% -
ROE 3.87% 3.21% 2.82% 3.69% 3.29% 8.91% 9.89% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 29.17 28.87 26.35 27.43 49.50 157.75 158.89 -67.79%
EPS 3.88 3.18 3.07 3.91 6.98 21.64 24.23 -70.61%
DPS 5.50 0.00 2.00 0.00 14.50 4.00 10.00 -32.94%
NAPS 1.00 0.99 1.09 1.06 2.12 2.43 2.45 -45.06%
Adjusted Per Share Value based on latest NOSH - 199,590
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 19.21 19.00 17.35 18.05 32.59 43.29 43.65 -42.22%
EPS 2.55 2.09 2.02 2.57 4.60 5.94 6.66 -47.36%
DPS 3.62 0.00 1.32 0.00 9.55 1.10 2.75 20.17%
NAPS 0.6584 0.6515 0.7178 0.6976 1.3957 0.6668 0.673 -1.45%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.26 2.65 3.08 3.64 4.17 4.18 3.75 -
P/RPS 7.75 9.18 11.69 13.27 8.42 2.65 2.36 121.41%
P/EPS 58.32 83.33 100.33 93.09 59.74 19.32 15.48 142.70%
EY 1.71 1.20 1.00 1.07 1.67 5.18 6.46 -58.87%
DY 2.43 0.00 0.65 0.00 3.48 0.96 2.67 -6.10%
P/NAPS 2.26 2.68 2.83 3.43 1.97 1.72 1.53 29.79%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 23/03/11 17/12/10 29/09/10 25/06/10 19/03/10 22/12/09 -
Price 2.16 2.27 2.93 3.26 4.12 4.68 3.75 -
P/RPS 7.40 7.86 11.12 11.88 8.32 2.97 2.36 114.67%
P/EPS 55.74 71.38 95.44 83.38 59.02 21.63 15.48 135.47%
EY 1.79 1.40 1.05 1.20 1.69 4.62 6.46 -57.59%
DY 2.55 0.00 0.68 0.00 3.52 0.85 2.67 -3.02%
P/NAPS 2.16 2.29 2.69 3.08 1.94 1.93 1.53 25.92%

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