[BESHOM] QoQ TTM Result on 30-Apr-2010 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -2.58%
YoY- 35.01%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 263,831 337,491 417,243 511,064 545,112 515,960 470,878 -31.96%
PBT 44,356 60,565 80,124 95,626 103,471 96,798 83,492 -34.32%
Tax -8,464 -13,161 -18,905 -23,762 -30,423 -29,550 -25,542 -52.01%
NP 35,892 47,404 61,219 71,864 73,048 67,248 57,950 -27.27%
-
NP to SH 34,222 45,884 59,938 70,597 72,468 66,448 57,151 -28.89%
-
Tax Rate 19.08% 21.73% 23.59% 24.85% 29.40% 30.53% 30.59% -
Total Cost 227,939 290,087 356,024 439,200 472,064 448,712 412,928 -32.63%
-
Net Worth 197,595 217,715 211,566 423,317 166,441 166,619 184,047 4.83%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 32,948 36,276 40,613 40,613 38,040 34,711 34,717 -3.41%
Div Payout % 96.28% 79.06% 67.76% 57.53% 52.49% 52.24% 60.75% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 197,595 217,715 211,566 423,317 166,441 166,619 184,047 4.83%
NOSH 199,591 199,739 199,590 199,677 83,220 83,309 83,279 78.80%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 13.60% 14.05% 14.67% 14.06% 13.40% 13.03% 12.31% -
ROE 17.32% 21.08% 28.33% 16.68% 43.54% 39.88% 31.05% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 132.19 168.97 209.05 255.94 655.02 619.33 565.42 -61.94%
EPS 17.15 22.97 30.03 35.36 87.08 79.76 68.63 -60.22%
DPS 16.50 18.16 20.35 20.34 46.00 42.00 42.00 -46.26%
NAPS 0.99 1.09 1.06 2.12 2.00 2.00 2.21 -41.36%
Adjusted Per Share Value based on latest NOSH - 199,677
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 87.86 112.39 138.94 170.19 181.52 171.82 156.80 -31.96%
EPS 11.40 15.28 19.96 23.51 24.13 22.13 19.03 -28.87%
DPS 10.97 12.08 13.52 13.52 12.67 11.56 11.56 -3.42%
NAPS 0.658 0.725 0.7045 1.4097 0.5543 0.5548 0.6129 4.83%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.65 3.08 3.64 4.17 4.18 3.75 2.49 -
P/RPS 2.00 1.82 1.74 1.63 0.64 0.61 0.44 173.64%
P/EPS 15.46 13.41 12.12 11.79 4.80 4.70 3.63 162.05%
EY 6.47 7.46 8.25 8.48 20.83 21.27 27.56 -61.84%
DY 6.23 5.90 5.59 4.88 11.00 11.20 16.87 -48.43%
P/NAPS 2.68 2.83 3.43 1.97 2.09 1.88 1.13 77.56%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 17/12/10 29/09/10 25/06/10 19/03/10 22/12/09 29/09/09 -
Price 2.27 2.93 3.26 4.12 4.68 3.75 2.85 -
P/RPS 1.72 1.73 1.56 1.61 0.71 0.61 0.50 127.36%
P/EPS 13.24 12.75 10.86 11.65 5.37 4.70 4.15 116.25%
EY 7.55 7.84 9.21 8.58 18.61 21.27 24.08 -53.75%
DY 7.27 6.20 6.24 4.94 9.83 11.20 14.74 -37.49%
P/NAPS 2.29 2.69 3.08 1.94 2.34 1.88 1.29 46.45%

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