[BESHOM] QoQ TTM Result on 31-Oct-2012 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 22.53%
YoY- 50.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 260,608 266,529 263,825 258,270 249,164 239,533 228,224 9.25%
PBT 61,895 63,930 62,817 60,757 51,544 48,778 47,716 18.95%
Tax -15,497 -15,920 -15,240 -14,663 -13,542 -13,076 -13,260 10.96%
NP 46,398 48,010 47,577 46,094 38,002 35,702 34,456 21.96%
-
NP to SH 45,671 47,152 46,685 44,777 36,544 34,005 32,403 25.73%
-
Tax Rate 25.04% 24.90% 24.26% 24.13% 26.27% 26.81% 27.79% -
Total Cost 214,210 218,519 216,248 212,176 211,162 203,831 193,768 6.92%
-
Net Worth 248,383 241,296 243,579 246,180 230,496 221,107 213,129 10.75%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 27,734 27,734 25,855 25,855 17,937 17,937 14,977 50.85%
Div Payout % 60.73% 58.82% 55.38% 57.74% 49.08% 52.75% 46.22% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 248,383 241,296 243,579 246,180 230,496 221,107 213,129 10.75%
NOSH 197,130 197,784 198,032 198,532 198,704 199,195 199,186 -0.68%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 17.80% 18.01% 18.03% 17.85% 15.25% 14.90% 15.10% -
ROE 18.39% 19.54% 19.17% 18.19% 15.85% 15.38% 15.20% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 132.20 134.76 133.22 130.09 125.39 120.25 114.58 10.01%
EPS 23.17 23.84 23.57 22.55 18.39 17.07 16.27 26.60%
DPS 14.00 14.00 13.00 13.00 9.00 9.00 7.50 51.66%
NAPS 1.26 1.22 1.23 1.24 1.16 1.11 1.07 11.52%
Adjusted Per Share Value based on latest NOSH - 198,532
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 85.93 87.88 86.99 85.16 82.15 78.98 75.25 9.25%
EPS 15.06 15.55 15.39 14.76 12.05 11.21 10.68 25.77%
DPS 9.14 9.14 8.53 8.53 5.91 5.91 4.94 50.76%
NAPS 0.819 0.7956 0.8031 0.8117 0.76 0.729 0.7027 10.76%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 2.68 2.29 2.40 2.22 2.08 2.17 2.20 -
P/RPS 2.03 1.70 1.80 1.71 1.66 1.80 1.92 3.78%
P/EPS 11.57 9.61 10.18 9.84 11.31 12.71 13.52 -9.87%
EY 8.64 10.41 9.82 10.16 8.84 7.87 7.39 10.99%
DY 5.22 6.11 5.42 5.86 4.33 4.15 3.41 32.85%
P/NAPS 2.13 1.88 1.95 1.79 1.79 1.95 2.06 2.25%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 19/09/13 26/06/13 27/03/13 19/12/12 19/09/12 28/06/12 29/03/12 -
Price 2.74 2.62 2.44 2.17 2.02 2.08 2.13 -
P/RPS 2.07 1.94 1.83 1.67 1.61 1.73 1.86 7.39%
P/EPS 11.83 10.99 10.35 9.62 10.98 12.18 13.09 -6.53%
EY 8.46 9.10 9.66 10.39 9.10 8.21 7.64 7.03%
DY 5.11 5.34 5.33 5.99 4.46 4.33 3.52 28.23%
P/NAPS 2.17 2.15 1.98 1.75 1.74 1.87 1.99 5.94%

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