[BESHOM] QoQ TTM Result on 31-Jul-2011 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -0.25%
YoY- -53.37%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 239,533 228,224 223,053 219,476 223,254 263,831 337,491 -20.44%
PBT 48,778 47,716 43,732 41,567 41,288 44,356 60,565 -13.44%
Tax -13,076 -13,260 -12,086 -11,692 -11,577 -8,464 -13,161 -0.43%
NP 35,702 34,456 31,646 29,875 29,711 35,892 47,404 -17.23%
-
NP to SH 34,005 32,403 29,687 27,951 28,021 34,222 45,884 -18.12%
-
Tax Rate 26.81% 27.79% 27.64% 28.13% 28.04% 19.08% 21.73% -
Total Cost 203,831 193,768 191,407 189,601 193,543 227,939 290,087 -20.98%
-
Net Worth 221,107 213,129 219,664 211,835 199,696 197,595 217,715 1.03%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 17,937 14,977 14,977 14,978 14,978 32,948 36,276 -37.49%
Div Payout % 52.75% 46.22% 50.45% 53.59% 53.45% 96.28% 79.06% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 221,107 213,129 219,664 211,835 199,696 197,595 217,715 1.03%
NOSH 199,195 199,186 199,695 199,844 199,696 199,591 199,739 -0.18%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 14.90% 15.10% 14.19% 13.61% 13.31% 13.60% 14.05% -
ROE 15.38% 15.20% 13.51% 13.19% 14.03% 17.32% 21.08% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 120.25 114.58 111.70 109.82 111.80 132.19 168.97 -20.30%
EPS 17.07 16.27 14.87 13.99 14.03 17.15 22.97 -17.97%
DPS 9.00 7.50 7.50 7.50 7.50 16.50 18.16 -37.40%
NAPS 1.11 1.07 1.10 1.06 1.00 0.99 1.09 1.22%
Adjusted Per Share Value based on latest NOSH - 199,844
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 79.77 76.00 74.28 73.09 74.34 87.86 112.39 -20.44%
EPS 11.32 10.79 9.89 9.31 9.33 11.40 15.28 -18.14%
DPS 5.97 4.99 4.99 4.99 4.99 10.97 12.08 -37.51%
NAPS 0.7363 0.7097 0.7315 0.7054 0.665 0.658 0.725 1.03%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.17 2.20 1.93 2.07 2.26 2.65 3.08 -
P/RPS 1.80 1.92 1.73 1.88 2.02 2.00 1.82 -0.73%
P/EPS 12.71 13.52 12.98 14.80 16.11 15.46 13.41 -3.51%
EY 7.87 7.39 7.70 6.76 6.21 6.47 7.46 3.63%
DY 4.15 3.41 3.89 3.62 3.32 6.23 5.90 -20.92%
P/NAPS 1.95 2.06 1.75 1.95 2.26 2.68 2.83 -22.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 21/12/11 28/09/11 23/06/11 23/03/11 17/12/10 -
Price 2.08 2.13 1.80 1.66 2.16 2.27 2.93 -
P/RPS 1.73 1.86 1.61 1.51 1.93 1.72 1.73 0.00%
P/EPS 12.18 13.09 12.11 11.87 15.39 13.24 12.75 -3.00%
EY 8.21 7.64 8.26 8.43 6.50 7.55 7.84 3.12%
DY 4.33 3.52 4.17 4.52 3.47 7.27 6.20 -21.30%
P/NAPS 1.87 1.99 1.64 1.57 2.16 2.29 2.69 -21.54%

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