[BESHOM] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -3.14%
YoY- 24.98%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 253,423 264,194 260,904 260,608 266,529 263,825 258,270 -1.25%
PBT 53,149 55,152 56,070 61,895 63,930 62,817 60,757 -8.55%
Tax -12,278 -14,716 -15,276 -15,497 -15,920 -15,240 -14,663 -11.18%
NP 40,871 40,436 40,794 46,398 48,010 47,577 46,094 -7.72%
-
NP to SH 40,271 39,554 40,108 45,671 47,152 46,685 44,777 -6.84%
-
Tax Rate 23.10% 26.68% 27.24% 25.04% 24.90% 24.26% 24.13% -
Total Cost 212,552 223,758 220,110 214,210 218,519 216,248 212,176 0.11%
-
Net Worth 255,961 244,179 258,033 248,383 241,296 243,579 246,180 2.63%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 27,568 23,701 23,701 27,734 27,734 25,855 25,855 4.38%
Div Payout % 68.46% 59.92% 59.09% 60.73% 58.82% 55.38% 57.74% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 255,961 244,179 258,033 248,383 241,296 243,579 246,180 2.63%
NOSH 196,893 196,918 196,971 197,130 197,784 198,032 198,532 -0.55%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 16.13% 15.31% 15.64% 17.80% 18.01% 18.03% 17.85% -
ROE 15.73% 16.20% 15.54% 18.39% 19.54% 19.17% 18.19% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 128.71 134.16 132.46 132.20 134.76 133.22 130.09 -0.71%
EPS 20.45 20.09 20.36 23.17 23.84 23.57 22.55 -6.32%
DPS 14.00 12.00 12.00 14.00 14.00 13.00 13.00 5.07%
NAPS 1.30 1.24 1.31 1.26 1.22 1.23 1.24 3.20%
Adjusted Per Share Value based on latest NOSH - 197,130
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 83.56 87.11 86.02 85.93 87.88 86.99 85.16 -1.25%
EPS 13.28 13.04 13.22 15.06 15.55 15.39 14.76 -6.81%
DPS 9.09 7.81 7.81 9.14 9.14 8.53 8.53 4.34%
NAPS 0.8439 0.8051 0.8508 0.819 0.7956 0.8031 0.8117 2.63%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.50 2.53 2.79 2.68 2.29 2.40 2.22 -
P/RPS 1.94 1.89 2.11 2.03 1.70 1.80 1.71 8.80%
P/EPS 12.22 12.60 13.70 11.57 9.61 10.18 9.84 15.58%
EY 8.18 7.94 7.30 8.64 10.41 9.82 10.16 -13.48%
DY 5.60 4.74 4.30 5.22 6.11 5.42 5.86 -2.98%
P/NAPS 1.92 2.04 2.13 2.13 1.88 1.95 1.79 4.79%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 26/03/14 18/12/13 19/09/13 26/06/13 27/03/13 19/12/12 -
Price 2.53 2.48 2.62 2.74 2.62 2.44 2.17 -
P/RPS 1.97 1.85 1.98 2.07 1.94 1.83 1.67 11.67%
P/EPS 12.37 12.35 12.87 11.83 10.99 10.35 9.62 18.30%
EY 8.08 8.10 7.77 8.46 9.10 9.66 10.39 -15.47%
DY 5.53 4.84 4.58 5.11 5.34 5.33 5.99 -5.20%
P/NAPS 1.95 2.00 2.00 2.17 2.15 1.98 1.75 7.50%

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