[BESHOM] QoQ Quarter Result on 31-Oct-2011 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 1.73%
YoY- 28.31%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 60,604 69,569 62,792 56,199 50,973 58,260 57,621 3.42%
PBT 13,830 13,454 13,010 11,250 11,064 12,392 9,026 32.94%
Tax -3,492 -3,703 -3,503 -2,844 -3,026 -3,887 -2,329 31.03%
NP 10,338 9,751 9,507 8,406 8,038 8,505 6,697 33.60%
-
NP to SH 10,273 9,340 9,063 7,868 7,734 7,738 6,347 37.89%
-
Tax Rate 25.25% 27.52% 26.93% 25.28% 27.35% 31.37% 25.80% -
Total Cost 50,266 59,818 53,285 47,793 42,935 49,755 50,924 -0.86%
-
Net Worth 230,496 221,107 213,129 219,664 211,835 199,696 197,595 10.82%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - 13,943 - 3,993 - 10,983 - -
Div Payout % - 149.29% - 50.76% - 141.94% - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 230,496 221,107 213,129 219,664 211,835 199,696 197,595 10.82%
NOSH 198,704 199,195 199,186 199,695 199,844 199,696 199,591 -0.29%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 17.06% 14.02% 15.14% 14.96% 15.77% 14.60% 11.62% -
ROE 4.46% 4.22% 4.25% 3.58% 3.65% 3.87% 3.21% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 30.50 34.92 31.52 28.14 25.51 29.17 28.87 3.73%
EPS 5.17 4.69 4.55 3.94 3.87 3.88 3.18 38.30%
DPS 0.00 7.00 0.00 2.00 0.00 5.50 0.00 -
NAPS 1.16 1.11 1.07 1.10 1.06 1.00 0.99 11.15%
Adjusted Per Share Value based on latest NOSH - 199,695
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 20.18 23.17 20.91 18.71 16.97 19.40 19.19 3.41%
EPS 3.42 3.11 3.02 2.62 2.58 2.58 2.11 38.02%
DPS 0.00 4.64 0.00 1.33 0.00 3.66 0.00 -
NAPS 0.7676 0.7363 0.7097 0.7315 0.7054 0.665 0.658 10.82%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.08 2.17 2.20 1.93 2.07 2.26 2.65 -
P/RPS 6.82 6.21 6.98 6.86 8.12 7.75 9.18 -17.98%
P/EPS 40.23 46.28 48.35 48.98 53.49 58.32 83.33 -38.48%
EY 2.49 2.16 2.07 2.04 1.87 1.71 1.20 62.75%
DY 0.00 3.23 0.00 1.04 0.00 2.43 0.00 -
P/NAPS 1.79 1.95 2.06 1.75 1.95 2.26 2.68 -23.60%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 19/09/12 28/06/12 29/03/12 21/12/11 28/09/11 23/06/11 23/03/11 -
Price 2.02 2.08 2.13 1.80 1.66 2.16 2.27 -
P/RPS 6.62 5.96 6.76 6.40 6.51 7.40 7.86 -10.82%
P/EPS 39.07 44.36 46.81 45.69 42.89 55.74 71.38 -33.11%
EY 2.56 2.25 2.14 2.19 2.33 1.79 1.40 49.58%
DY 0.00 3.37 0.00 1.11 0.00 2.55 0.00 -
P/NAPS 1.74 1.87 1.99 1.64 1.57 2.16 2.29 -16.74%

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