[BESHOM] YoY Annualized Quarter Result on 30-Apr-2010 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -6.55%
YoY- 35.01%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 266,529 239,533 223,254 511,064 435,216 373,823 189,346 5.85%
PBT 63,930 48,778 41,288 95,627 75,887 67,716 30,608 13.04%
Tax -15,919 -13,076 -11,578 -23,763 -22,876 -18,598 -8,494 11.02%
NP 48,011 35,702 29,710 71,864 53,011 49,118 22,114 13.77%
-
NP to SH 47,153 34,003 28,370 70,597 52,290 48,535 21,384 14.07%
-
Tax Rate 24.90% 26.81% 28.04% 24.85% 30.14% 27.46% 27.75% -
Total Cost 218,518 203,831 193,544 439,200 382,205 324,705 167,232 4.55%
-
Net Worth 241,112 221,000 203,639 203,643 164,064 132,568 102,952 15.22%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 15,810 17,918 14,973 56,900 26,382 30,129 11,803 4.98%
Div Payout % 33.53% 52.70% 52.78% 80.60% 50.45% 62.08% 55.20% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 241,112 221,000 203,639 203,643 164,064 132,568 102,952 15.22%
NOSH 197,633 199,099 199,646 199,650 82,444 75,323 65,574 20.16%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 18.01% 14.90% 13.31% 14.06% 12.18% 13.14% 11.68% -
ROE 19.56% 15.39% 13.93% 34.67% 31.87% 36.61% 20.77% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 134.86 120.31 111.82 255.98 527.89 496.29 288.75 -11.90%
EPS 23.86 17.07 14.21 35.36 63.42 60.41 32.61 -5.06%
DPS 8.00 9.00 7.50 28.50 32.00 40.00 18.00 -12.63%
NAPS 1.22 1.11 1.02 1.02 1.99 1.76 1.57 -4.11%
Adjusted Per Share Value based on latest NOSH - 199,677
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 88.75 79.77 74.34 170.19 144.93 124.48 63.05 5.85%
EPS 15.70 11.32 9.45 23.51 17.41 16.16 7.12 14.07%
DPS 5.26 5.97 4.99 18.95 8.79 10.03 3.93 4.97%
NAPS 0.8029 0.7359 0.6781 0.6781 0.5463 0.4415 0.3428 15.22%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 2.29 2.17 2.26 4.17 1.89 1.72 4.44 -
P/RPS 1.70 1.80 2.02 1.63 0.36 0.35 1.54 1.65%
P/EPS 9.60 12.71 15.90 11.79 2.98 2.67 13.62 -5.65%
EY 10.42 7.87 6.29 8.48 33.56 37.46 7.34 6.00%
DY 3.49 4.15 3.32 6.83 16.93 23.26 4.05 -2.44%
P/NAPS 1.88 1.95 2.22 4.09 0.95 0.98 2.83 -6.58%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 26/06/13 28/06/12 23/06/11 25/06/10 26/06/09 26/06/08 15/06/07 -
Price 2.62 2.08 2.16 4.12 2.22 1.85 5.70 -
P/RPS 1.94 1.73 1.93 1.61 0.42 0.37 1.97 -0.25%
P/EPS 10.98 12.18 15.20 11.65 3.50 2.87 17.48 -7.45%
EY 9.11 8.21 6.58 8.58 28.57 34.83 5.72 8.05%
DY 3.05 4.33 3.47 6.92 14.41 21.62 3.16 -0.58%
P/NAPS 2.15 1.87 2.12 4.04 1.12 1.05 3.63 -8.35%

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