[BESHOM] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -0.7%
YoY- 23.45%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 226,618 219,992 549,636 403,108 320,365 176,837 149,209 7.21%
PBT 47,098 38,528 106,890 70,109 55,052 27,226 16,360 19.26%
Tax -12,496 -10,254 -30,652 -20,588 -15,216 -8,102 -5,685 14.01%
NP 34,602 28,273 76,238 49,521 39,836 19,124 10,674 21.64%
-
NP to SH 32,885 27,044 75,545 48,640 39,401 17,924 10,089 21.75%
-
Tax Rate 26.53% 26.61% 28.68% 29.37% 27.64% 29.76% 34.75% -
Total Cost 192,016 191,718 473,397 353,586 280,529 157,713 138,534 5.58%
-
Net Worth 213,342 197,639 202,234 153,910 115,785 98,970 90,952 15.26%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - 5,323 15,535 - 7,866 - - -
Div Payout % - 19.69% 20.56% - 19.97% - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 213,342 197,639 202,234 153,910 115,785 98,970 90,952 15.26%
NOSH 199,385 199,635 83,224 81,867 73,748 65,543 61,872 21.52%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 15.27% 12.85% 13.87% 12.28% 12.43% 10.81% 7.15% -
ROE 15.41% 13.68% 37.36% 31.60% 34.03% 18.11% 11.09% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 113.66 110.20 660.43 492.39 434.40 269.80 241.16 -11.77%
EPS 16.49 13.55 90.77 59.41 53.43 27.35 16.31 0.18%
DPS 0.00 2.67 18.67 0.00 10.67 0.00 0.00 -
NAPS 1.07 0.99 2.43 1.88 1.57 1.51 1.47 -5.15%
Adjusted Per Share Value based on latest NOSH - 81,892
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 75.46 73.26 183.03 134.24 106.68 58.89 49.69 7.20%
EPS 10.95 9.01 25.16 16.20 13.12 5.97 3.36 21.75%
DPS 0.00 1.77 5.17 0.00 2.62 0.00 0.00 -
NAPS 0.7104 0.6581 0.6734 0.5125 0.3856 0.3296 0.3029 15.25%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 2.20 2.65 4.18 1.61 1.44 3.80 2.20 -
P/RPS 1.94 2.40 0.63 0.33 0.33 1.41 0.91 13.44%
P/EPS 13.34 19.56 4.60 2.71 2.70 13.90 13.49 -0.18%
EY 7.50 5.11 21.72 36.90 37.10 7.20 7.41 0.20%
DY 0.00 1.01 4.47 0.00 7.41 0.00 0.00 -
P/NAPS 2.06 2.68 1.72 0.86 0.92 2.52 1.50 5.42%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 23/03/11 19/03/10 27/03/09 26/03/08 20/03/07 30/03/06 -
Price 2.13 2.27 4.68 1.67 1.44 3.84 2.40 -
P/RPS 1.87 2.06 0.71 0.34 0.33 1.42 1.00 10.99%
P/EPS 12.91 16.76 5.16 2.81 2.70 14.04 14.72 -2.16%
EY 7.74 5.97 19.40 35.58 37.10 7.12 6.79 2.20%
DY 0.00 1.17 3.99 0.00 7.41 0.00 0.00 -
P/NAPS 1.99 2.29 1.93 0.89 0.92 2.54 1.63 3.38%

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