[BESHOM] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 41.24%
YoY- 35.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 242,416 203,892 219,004 594,288 451,640 237,104 157,440 7.45%
PBT 55,320 44,256 43,140 105,148 74,728 39,372 23,056 15.68%
Tax -13,968 -12,104 -11,644 -31,072 -20,408 -11,420 -7,192 11.68%
NP 41,352 32,152 31,496 74,076 54,320 27,952 15,864 17.29%
-
NP to SH 41,092 30,936 31,216 73,852 54,408 28,252 14,152 19.42%
-
Tax Rate 25.25% 27.35% 26.99% 29.55% 27.31% 29.01% 31.19% -
Total Cost 201,064 171,740 187,508 520,212 397,320 209,152 141,576 6.01%
-
Net Worth 230,496 211,835 211,566 184,047 156,261 112,686 92,864 16.34%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 230,496 211,835 211,566 184,047 156,261 112,686 92,864 16.34%
NOSH 198,704 199,844 199,590 83,279 80,964 67,075 65,397 20.32%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 17.06% 15.77% 14.38% 12.46% 12.03% 11.79% 10.08% -
ROE 17.83% 14.60% 14.75% 40.13% 34.82% 25.07% 15.24% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 122.00 102.03 109.73 713.61 557.83 353.49 240.74 -10.70%
EPS 20.68 15.48 15.64 88.68 67.20 42.12 21.64 -0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.06 1.06 2.21 1.93 1.68 1.42 -3.31%
Adjusted Per Share Value based on latest NOSH - 83,279
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 79.93 67.23 72.21 195.95 148.91 78.18 51.91 7.45%
EPS 13.55 10.20 10.29 24.35 17.94 9.32 4.67 19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.6985 0.6976 0.6068 0.5152 0.3715 0.3062 16.34%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.08 2.07 3.64 2.49 7.72 6.32 2.82 -
P/RPS 1.70 2.03 3.32 0.35 1.38 1.79 1.17 6.41%
P/EPS 10.06 13.37 23.27 2.81 11.49 15.00 13.03 -4.21%
EY 9.94 7.48 4.30 35.61 8.70 6.66 7.67 4.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.95 3.43 1.13 4.00 3.76 1.99 -1.74%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 19/09/12 28/09/11 29/09/10 29/09/09 19/09/08 28/09/07 29/09/06 -
Price 2.02 1.66 3.26 2.85 1.67 5.40 2.70 -
P/RPS 1.66 1.63 2.97 0.40 0.30 1.53 1.12 6.77%
P/EPS 9.77 10.72 20.84 3.21 2.49 12.82 12.48 -3.99%
EY 10.24 9.33 4.80 31.12 40.24 7.80 8.01 4.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.57 3.08 1.29 0.87 3.21 1.90 -1.45%

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