[BESHOM] QoQ TTM Result on 31-Jul-2010 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -15.1%
YoY- 4.88%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 223,254 263,831 337,491 417,243 511,064 545,112 515,960 -42.87%
PBT 41,288 44,356 60,565 80,124 95,626 103,471 96,798 -43.42%
Tax -11,577 -8,464 -13,161 -18,905 -23,762 -30,423 -29,550 -46.55%
NP 29,711 35,892 47,404 61,219 71,864 73,048 67,248 -42.07%
-
NP to SH 28,021 34,222 45,884 59,938 70,597 72,468 66,448 -43.85%
-
Tax Rate 28.04% 19.08% 21.73% 23.59% 24.85% 29.40% 30.53% -
Total Cost 193,543 227,939 290,087 356,024 439,200 472,064 448,712 -43.00%
-
Net Worth 199,696 197,595 217,715 211,566 423,317 166,441 166,619 12.86%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 14,978 32,948 36,276 40,613 40,613 38,040 34,711 -42.98%
Div Payout % 53.45% 96.28% 79.06% 67.76% 57.53% 52.49% 52.24% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 199,696 197,595 217,715 211,566 423,317 166,441 166,619 12.86%
NOSH 199,696 199,591 199,739 199,590 199,677 83,220 83,309 79.39%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 13.31% 13.60% 14.05% 14.67% 14.06% 13.40% 13.03% -
ROE 14.03% 17.32% 21.08% 28.33% 16.68% 43.54% 39.88% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 111.80 132.19 168.97 209.05 255.94 655.02 619.33 -68.15%
EPS 14.03 17.15 22.97 30.03 35.36 87.08 79.76 -68.70%
DPS 7.50 16.50 18.16 20.35 20.34 46.00 42.00 -68.38%
NAPS 1.00 0.99 1.09 1.06 2.12 2.00 2.00 -37.08%
Adjusted Per Share Value based on latest NOSH - 199,590
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 74.34 87.86 112.39 138.94 170.19 181.52 171.82 -42.88%
EPS 9.33 11.40 15.28 19.96 23.51 24.13 22.13 -43.86%
DPS 4.99 10.97 12.08 13.52 13.52 12.67 11.56 -42.97%
NAPS 0.665 0.658 0.725 0.7045 1.4097 0.5543 0.5548 12.87%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.26 2.65 3.08 3.64 4.17 4.18 3.75 -
P/RPS 2.02 2.00 1.82 1.74 1.63 0.64 0.61 122.65%
P/EPS 16.11 15.46 13.41 12.12 11.79 4.80 4.70 127.84%
EY 6.21 6.47 7.46 8.25 8.48 20.83 21.27 -56.08%
DY 3.32 6.23 5.90 5.59 4.88 11.00 11.20 -55.64%
P/NAPS 2.26 2.68 2.83 3.43 1.97 2.09 1.88 13.09%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 23/03/11 17/12/10 29/09/10 25/06/10 19/03/10 22/12/09 -
Price 2.16 2.27 2.93 3.26 4.12 4.68 3.75 -
P/RPS 1.93 1.72 1.73 1.56 1.61 0.71 0.61 115.97%
P/EPS 15.39 13.24 12.75 10.86 11.65 5.37 4.70 120.98%
EY 6.50 7.55 7.84 9.21 8.58 18.61 21.27 -54.72%
DY 3.47 7.27 6.20 6.24 4.94 9.83 11.20 -54.31%
P/NAPS 2.16 2.29 2.69 3.08 1.94 2.34 1.88 9.72%

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