[BESHOM] QoQ Quarter Result on 31-Jul-2013 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -10.35%
YoY- -14.42%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 61,502 71,637 65,601 54,683 72,273 68,347 65,305 -3.93%
PBT 12,564 14,152 14,638 11,795 14,567 15,070 20,463 -27.82%
Tax -1,945 -3,520 -3,744 -3,069 -4,383 -4,080 -3,965 -37.88%
NP 10,619 10,632 10,894 8,726 10,184 10,990 16,498 -25.51%
-
NP to SH 10,524 10,417 10,538 8,792 9,807 10,971 16,101 -24.74%
-
Tax Rate 15.48% 24.87% 25.58% 26.02% 30.09% 27.07% 19.38% -
Total Cost 50,883 61,005 54,707 45,957 62,089 57,357 48,807 2.82%
-
Net Worth 255,961 244,179 258,033 248,383 241,296 243,579 246,180 2.63%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 19,689 - 7,878 - 15,822 - 11,911 39.93%
Div Payout % 187.09% - 74.77% - 161.34% - 73.98% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 255,961 244,179 258,033 248,383 241,296 243,579 246,180 2.63%
NOSH 196,893 196,918 196,971 197,130 197,784 198,032 198,532 -0.55%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 17.27% 14.84% 16.61% 15.96% 14.09% 16.08% 25.26% -
ROE 4.11% 4.27% 4.08% 3.54% 4.06% 4.50% 6.54% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 31.24 36.38 33.30 27.74 36.54 34.51 32.89 -3.38%
EPS 5.35 5.29 5.35 4.46 4.96 5.54 8.11 -24.27%
DPS 10.00 0.00 4.00 0.00 8.00 0.00 6.00 40.70%
NAPS 1.30 1.24 1.31 1.26 1.22 1.23 1.24 3.20%
Adjusted Per Share Value based on latest NOSH - 197,130
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 20.28 23.62 21.63 18.03 23.83 22.54 21.53 -3.91%
EPS 3.47 3.43 3.47 2.90 3.23 3.62 5.31 -24.75%
DPS 6.49 0.00 2.60 0.00 5.22 0.00 3.93 39.84%
NAPS 0.8439 0.8051 0.8508 0.819 0.7956 0.8031 0.8117 2.63%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.50 2.53 2.79 2.68 2.29 2.40 2.22 -
P/RPS 8.00 6.95 8.38 9.66 6.27 6.95 6.75 12.02%
P/EPS 46.77 47.83 52.15 60.09 46.18 43.32 27.37 43.07%
EY 2.14 2.09 1.92 1.66 2.17 2.31 3.65 -30.01%
DY 4.00 0.00 1.43 0.00 3.49 0.00 2.70 30.04%
P/NAPS 1.92 2.04 2.13 2.13 1.88 1.95 1.79 4.79%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 26/03/14 18/12/13 19/09/13 26/06/13 27/03/13 19/12/12 -
Price 2.53 2.48 2.62 2.74 2.62 2.44 2.17 -
P/RPS 8.10 6.82 7.87 9.88 7.17 7.07 6.60 14.67%
P/EPS 47.33 46.88 48.97 61.43 52.84 44.04 26.76 46.40%
EY 2.11 2.13 2.04 1.63 1.89 2.27 3.74 -31.79%
DY 3.95 0.00 1.53 0.00 3.05 0.00 2.76 27.07%
P/NAPS 1.95 2.00 2.00 2.17 2.15 1.98 1.75 7.50%

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