[BESHOM] QoQ TTM Result on 31-Jan-2013 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 4.26%
YoY- 44.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 260,904 260,608 266,529 263,825 258,270 249,164 239,533 5.84%
PBT 56,070 61,895 63,930 62,817 60,757 51,544 48,778 9.70%
Tax -15,276 -15,497 -15,920 -15,240 -14,663 -13,542 -13,076 10.89%
NP 40,794 46,398 48,010 47,577 46,094 38,002 35,702 9.26%
-
NP to SH 40,108 45,671 47,152 46,685 44,777 36,544 34,005 11.59%
-
Tax Rate 27.24% 25.04% 24.90% 24.26% 24.13% 26.27% 26.81% -
Total Cost 220,110 214,210 218,519 216,248 212,176 211,162 203,831 5.24%
-
Net Worth 258,033 248,383 241,296 243,579 246,180 230,496 221,107 10.81%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 23,701 27,734 27,734 25,855 25,855 17,937 17,937 20.35%
Div Payout % 59.09% 60.73% 58.82% 55.38% 57.74% 49.08% 52.75% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 258,033 248,383 241,296 243,579 246,180 230,496 221,107 10.81%
NOSH 196,971 197,130 197,784 198,032 198,532 198,704 199,195 -0.74%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 15.64% 17.80% 18.01% 18.03% 17.85% 15.25% 14.90% -
ROE 15.54% 18.39% 19.54% 19.17% 18.19% 15.85% 15.38% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 132.46 132.20 134.76 133.22 130.09 125.39 120.25 6.64%
EPS 20.36 23.17 23.84 23.57 22.55 18.39 17.07 12.43%
DPS 12.00 14.00 14.00 13.00 13.00 9.00 9.00 21.07%
NAPS 1.31 1.26 1.22 1.23 1.24 1.16 1.11 11.64%
Adjusted Per Share Value based on latest NOSH - 198,032
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 86.02 85.93 87.88 86.99 85.16 82.15 78.98 5.84%
EPS 13.22 15.06 15.55 15.39 14.76 12.05 11.21 11.58%
DPS 7.81 9.14 9.14 8.53 8.53 5.91 5.91 20.36%
NAPS 0.8508 0.819 0.7956 0.8031 0.8117 0.76 0.729 10.81%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 2.79 2.68 2.29 2.40 2.22 2.08 2.17 -
P/RPS 2.11 2.03 1.70 1.80 1.71 1.66 1.80 11.14%
P/EPS 13.70 11.57 9.61 10.18 9.84 11.31 12.71 5.11%
EY 7.30 8.64 10.41 9.82 10.16 8.84 7.87 -4.87%
DY 4.30 5.22 6.11 5.42 5.86 4.33 4.15 2.38%
P/NAPS 2.13 2.13 1.88 1.95 1.79 1.79 1.95 6.04%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 18/12/13 19/09/13 26/06/13 27/03/13 19/12/12 19/09/12 28/06/12 -
Price 2.62 2.74 2.62 2.44 2.17 2.02 2.08 -
P/RPS 1.98 2.07 1.94 1.83 1.67 1.61 1.73 9.38%
P/EPS 12.87 11.83 10.99 10.35 9.62 10.98 12.18 3.73%
EY 7.77 8.46 9.10 9.66 10.39 9.10 8.21 -3.59%
DY 4.58 5.11 5.34 5.33 5.99 4.46 4.33 3.80%
P/NAPS 2.00 2.17 2.15 1.98 1.75 1.74 1.87 4.56%

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