[BESHOM] YoY Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 5.39%
YoY- 21.6%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 225,960 255,894 259,008 226,618 219,992 549,636 403,108 -9.19%
PBT 36,748 54,113 65,817 47,098 38,528 106,890 70,109 -10.20%
Tax -9,070 -13,780 -15,381 -12,496 -10,254 -30,652 -20,588 -12.76%
NP 27,677 40,333 50,436 34,602 28,273 76,238 49,521 -9.23%
-
NP to SH 27,597 39,660 49,794 32,885 27,044 75,545 48,640 -9.00%
-
Tax Rate 24.68% 25.47% 23.37% 26.53% 26.61% 28.68% 29.37% -
Total Cost 198,282 215,561 208,572 192,016 191,718 473,397 353,586 -9.18%
-
Net Worth 246,731 244,263 243,690 213,342 197,639 202,234 153,910 8.17%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 10,443 - - - 5,323 15,535 - -
Div Payout % 37.84% - - - 19.69% 20.56% - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 246,731 244,263 243,690 213,342 197,639 202,234 153,910 8.17%
NOSH 195,818 196,986 198,122 199,385 199,635 83,224 81,867 15.63%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 12.25% 15.76% 19.47% 15.27% 12.85% 13.87% 12.28% -
ROE 11.19% 16.24% 20.43% 15.41% 13.68% 37.36% 31.60% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 115.39 129.90 130.73 113.66 110.20 660.43 492.39 -21.47%
EPS 14.09 20.13 25.13 16.49 13.55 90.77 59.41 -21.31%
DPS 5.33 0.00 0.00 0.00 2.67 18.67 0.00 -
NAPS 1.26 1.24 1.23 1.07 0.99 2.43 1.88 -6.44%
Adjusted Per Share Value based on latest NOSH - 199,186
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 75.11 85.06 86.10 75.33 73.13 182.70 134.00 -9.19%
EPS 9.17 13.18 16.55 10.93 8.99 25.11 16.17 -9.01%
DPS 3.47 0.00 0.00 0.00 1.77 5.16 0.00 -
NAPS 0.8202 0.812 0.8101 0.7092 0.657 0.6722 0.5116 8.18%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.40 2.53 2.40 2.20 2.65 4.18 1.61 -
P/RPS 2.08 1.95 1.84 1.94 2.40 0.63 0.33 35.89%
P/EPS 17.03 12.57 9.55 13.34 19.56 4.60 2.71 35.82%
EY 5.87 7.96 10.47 7.50 5.11 21.72 36.90 -26.37%
DY 2.22 0.00 0.00 0.00 1.01 4.47 0.00 -
P/NAPS 1.90 2.04 1.95 2.06 2.68 1.72 0.86 14.11%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/15 26/03/14 27/03/13 29/03/12 23/03/11 19/03/10 27/03/09 -
Price 2.36 2.48 2.44 2.13 2.27 4.68 1.67 -
P/RPS 2.05 1.91 1.87 1.87 2.06 0.71 0.34 34.89%
P/EPS 16.75 12.32 9.71 12.91 16.76 5.16 2.81 34.63%
EY 5.97 8.12 10.30 7.74 5.97 19.40 35.58 -25.72%
DY 2.26 0.00 0.00 0.00 1.17 3.99 0.00 -
P/NAPS 1.87 2.00 1.98 1.99 2.29 1.93 0.89 13.16%

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