[BESHOM] QoQ TTM Result on 30-Apr-2012 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 4.94%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 263,825 258,270 249,164 239,533 228,224 223,053 219,476 12.99%
PBT 62,817 60,757 51,544 48,778 47,716 43,732 41,567 31.52%
Tax -15,240 -14,663 -13,542 -13,076 -13,260 -12,086 -11,692 19.22%
NP 47,577 46,094 38,002 35,702 34,456 31,646 29,875 36.18%
-
NP to SH 46,685 44,777 36,544 34,005 32,403 29,687 27,951 40.55%
-
Tax Rate 24.26% 24.13% 26.27% 26.81% 27.79% 27.64% 28.13% -
Total Cost 216,248 212,176 211,162 203,831 193,768 191,407 189,601 9.11%
-
Net Worth 243,579 246,180 230,496 221,107 213,129 219,664 211,835 9.70%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 25,855 25,855 17,937 17,937 14,977 14,977 14,978 43.66%
Div Payout % 55.38% 57.74% 49.08% 52.75% 46.22% 50.45% 53.59% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 243,579 246,180 230,496 221,107 213,129 219,664 211,835 9.70%
NOSH 198,032 198,532 198,704 199,195 199,186 199,695 199,844 -0.60%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 18.03% 17.85% 15.25% 14.90% 15.10% 14.19% 13.61% -
ROE 19.17% 18.19% 15.85% 15.38% 15.20% 13.51% 13.19% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 133.22 130.09 125.39 120.25 114.58 111.70 109.82 13.67%
EPS 23.57 22.55 18.39 17.07 16.27 14.87 13.99 41.36%
DPS 13.00 13.00 9.00 9.00 7.50 7.50 7.50 44.05%
NAPS 1.23 1.24 1.16 1.11 1.07 1.10 1.06 10.37%
Adjusted Per Share Value based on latest NOSH - 199,195
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 87.85 86.00 82.97 79.77 76.00 74.28 73.09 12.98%
EPS 15.55 14.91 12.17 11.32 10.79 9.89 9.31 40.55%
DPS 8.61 8.61 5.97 5.97 4.99 4.99 4.99 43.62%
NAPS 0.8111 0.8198 0.7676 0.7363 0.7097 0.7315 0.7054 9.70%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 2.40 2.22 2.08 2.17 2.20 1.93 2.07 -
P/RPS 1.80 1.71 1.66 1.80 1.92 1.73 1.88 -2.84%
P/EPS 10.18 9.84 11.31 12.71 13.52 12.98 14.80 -21.99%
EY 9.82 10.16 8.84 7.87 7.39 7.70 6.76 28.12%
DY 5.42 5.86 4.33 4.15 3.41 3.89 3.62 30.71%
P/NAPS 1.95 1.79 1.79 1.95 2.06 1.75 1.95 0.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 19/12/12 19/09/12 28/06/12 29/03/12 21/12/11 28/09/11 -
Price 2.44 2.17 2.02 2.08 2.13 1.80 1.66 -
P/RPS 1.83 1.67 1.61 1.73 1.86 1.61 1.51 13.60%
P/EPS 10.35 9.62 10.98 12.18 13.09 12.11 11.87 -8.69%
EY 9.66 10.39 9.10 8.21 7.64 8.26 8.43 9.45%
DY 5.33 5.99 4.46 4.33 3.52 4.17 4.52 11.56%
P/NAPS 1.98 1.75 1.74 1.87 1.99 1.64 1.57 16.64%

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