[BESHOM] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -5.6%
YoY- 51.42%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 279,306 225,960 255,894 259,008 226,618 219,992 549,636 -10.66%
PBT 45,149 36,748 54,113 65,817 47,098 38,528 106,890 -13.37%
Tax -11,240 -9,070 -13,780 -15,381 -12,496 -10,254 -30,652 -15.39%
NP 33,909 27,677 40,333 50,436 34,602 28,273 76,238 -12.62%
-
NP to SH 33,546 27,597 39,660 49,794 32,885 27,044 75,545 -12.64%
-
Tax Rate 24.90% 24.68% 25.47% 23.37% 26.53% 26.61% 28.68% -
Total Cost 245,397 198,282 215,561 208,572 192,016 191,718 473,397 -10.36%
-
Net Worth 249,263 246,731 244,263 243,690 213,342 197,639 202,234 3.54%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 10,385 10,443 - - - 5,323 15,535 -6.48%
Div Payout % 30.96% 37.84% - - - 19.69% 20.56% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 249,263 246,731 244,263 243,690 213,342 197,639 202,234 3.54%
NOSH 194,736 195,818 196,986 198,122 199,385 199,635 83,224 15.21%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 12.14% 12.25% 15.76% 19.47% 15.27% 12.85% 13.87% -
ROE 13.46% 11.19% 16.24% 20.43% 15.41% 13.68% 37.36% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 143.43 115.39 129.90 130.73 113.66 110.20 660.43 -22.46%
EPS 17.23 14.09 20.13 25.13 16.49 13.55 90.77 -24.18%
DPS 5.33 5.33 0.00 0.00 0.00 2.67 18.67 -18.84%
NAPS 1.28 1.26 1.24 1.23 1.07 0.99 2.43 -10.12%
Adjusted Per Share Value based on latest NOSH - 198,032
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 92.09 74.50 84.37 85.40 74.72 72.53 181.22 -10.66%
EPS 11.06 9.10 13.08 16.42 10.84 8.92 24.91 -12.65%
DPS 3.42 3.44 0.00 0.00 0.00 1.76 5.12 -6.50%
NAPS 0.8219 0.8135 0.8054 0.8035 0.7034 0.6516 0.6668 3.54%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.35 2.40 2.53 2.40 2.20 2.65 4.18 -
P/RPS 1.64 2.08 1.95 1.84 1.94 2.40 0.63 17.27%
P/EPS 13.64 17.03 12.57 9.55 13.34 19.56 4.60 19.85%
EY 7.33 5.87 7.96 10.47 7.50 5.11 21.72 -16.55%
DY 2.27 2.22 0.00 0.00 0.00 1.01 4.47 -10.67%
P/NAPS 1.84 1.90 2.04 1.95 2.06 2.68 1.72 1.12%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 18/03/16 24/03/15 26/03/14 27/03/13 29/03/12 23/03/11 19/03/10 -
Price 2.37 2.36 2.48 2.44 2.13 2.27 4.68 -
P/RPS 1.65 2.05 1.91 1.87 1.87 2.06 0.71 15.08%
P/EPS 13.76 16.75 12.32 9.71 12.91 16.76 5.16 17.75%
EY 7.27 5.97 8.12 10.30 7.74 5.97 19.40 -15.08%
DY 2.25 2.26 0.00 0.00 0.00 1.17 3.99 -9.10%
P/NAPS 1.85 1.87 2.00 1.98 1.99 2.29 1.93 -0.70%

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