[BESHOM] QoQ Quarter Result on 31-Jul-2011 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -0.05%
YoY- -0.9%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 69,569 62,792 56,199 50,973 58,260 57,621 52,622 20.47%
PBT 13,454 13,010 11,250 11,064 12,392 9,026 9,085 29.95%
Tax -3,703 -3,503 -2,844 -3,026 -3,887 -2,329 -2,450 31.73%
NP 9,751 9,507 8,406 8,038 8,505 6,697 6,635 29.29%
-
NP to SH 9,340 9,063 7,868 7,734 7,738 6,347 6,132 32.41%
-
Tax Rate 27.52% 26.93% 25.28% 27.35% 31.37% 25.80% 26.97% -
Total Cost 59,818 53,285 47,793 42,935 49,755 50,924 45,987 19.17%
-
Net Worth 221,107 213,129 219,664 211,835 199,696 197,595 217,715 1.03%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 13,943 - 3,993 - 10,983 - 3,994 130.30%
Div Payout % 149.29% - 50.76% - 141.94% - 65.15% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 221,107 213,129 219,664 211,835 199,696 197,595 217,715 1.03%
NOSH 199,195 199,186 199,695 199,844 199,696 199,591 199,739 -0.18%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 14.02% 15.14% 14.96% 15.77% 14.60% 11.62% 12.61% -
ROE 4.22% 4.25% 3.58% 3.65% 3.87% 3.21% 2.82% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 34.92 31.52 28.14 25.51 29.17 28.87 26.35 20.67%
EPS 4.69 4.55 3.94 3.87 3.88 3.18 3.07 32.67%
DPS 7.00 0.00 2.00 0.00 5.50 0.00 2.00 130.69%
NAPS 1.11 1.07 1.10 1.06 1.00 0.99 1.09 1.22%
Adjusted Per Share Value based on latest NOSH - 199,844
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 22.94 20.70 18.53 16.81 19.21 19.00 17.35 20.48%
EPS 3.08 2.99 2.59 2.55 2.55 2.09 2.02 32.50%
DPS 4.60 0.00 1.32 0.00 3.62 0.00 1.32 130.03%
NAPS 0.729 0.7027 0.7243 0.6985 0.6584 0.6515 0.7178 1.03%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.17 2.20 1.93 2.07 2.26 2.65 3.08 -
P/RPS 6.21 6.98 6.86 8.12 7.75 9.18 11.69 -34.43%
P/EPS 46.28 48.35 48.98 53.49 58.32 83.33 100.33 -40.32%
EY 2.16 2.07 2.04 1.87 1.71 1.20 1.00 67.17%
DY 3.23 0.00 1.04 0.00 2.43 0.00 0.65 191.48%
P/NAPS 1.95 2.06 1.75 1.95 2.26 2.68 2.83 -22.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 21/12/11 28/09/11 23/06/11 23/03/11 17/12/10 -
Price 2.08 2.13 1.80 1.66 2.16 2.27 2.93 -
P/RPS 5.96 6.76 6.40 6.51 7.40 7.86 11.12 -34.04%
P/EPS 44.36 46.81 45.69 42.89 55.74 71.38 95.44 -40.02%
EY 2.25 2.14 2.19 2.33 1.79 1.40 1.05 66.28%
DY 3.37 0.00 1.11 0.00 2.55 0.00 0.68 190.96%
P/NAPS 1.87 1.99 1.64 1.57 2.16 2.29 2.69 -21.54%

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