[BESHOM] YoY Annualized Quarter Result on 31-Jul-2012 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 20.85%
YoY- 32.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 221,504 199,136 218,732 242,416 203,892 219,004 594,288 -15.16%
PBT 35,216 33,636 47,180 55,320 44,256 43,140 105,148 -16.65%
Tax -9,092 -8,764 -12,276 -13,968 -12,104 -11,644 -31,072 -18.51%
NP 26,124 24,872 34,904 41,352 32,152 31,496 74,076 -15.93%
-
NP to SH 26,500 24,892 35,168 41,092 30,936 31,216 73,852 -15.69%
-
Tax Rate 25.82% 26.06% 26.02% 25.25% 27.35% 26.99% 29.55% -
Total Cost 195,380 174,264 183,828 201,064 171,740 187,508 520,212 -15.05%
-
Net Worth 259,918 259,128 248,383 230,496 211,835 211,566 184,047 5.91%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 259,918 259,128 248,383 230,496 211,835 211,566 184,047 5.91%
NOSH 195,427 196,309 197,130 198,704 199,844 199,590 83,279 15.26%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 11.79% 12.49% 15.96% 17.06% 15.77% 14.38% 12.46% -
ROE 10.20% 9.61% 14.16% 17.83% 14.60% 14.75% 40.13% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 113.34 101.44 110.96 122.00 102.03 109.73 713.61 -26.39%
EPS 13.56 12.68 17.84 20.68 15.48 15.64 88.68 -26.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.26 1.16 1.06 1.06 2.21 -8.11%
Adjusted Per Share Value based on latest NOSH - 198,704
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 73.03 65.66 72.12 79.93 67.23 72.21 195.95 -15.16%
EPS 8.74 8.21 11.60 13.55 10.20 10.29 24.35 -15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.857 0.8544 0.819 0.76 0.6985 0.6976 0.6068 5.91%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.25 2.61 2.68 2.08 2.07 3.64 2.49 -
P/RPS 1.99 2.57 2.42 1.70 2.03 3.32 0.35 33.57%
P/EPS 16.59 20.58 15.02 10.06 13.37 23.27 2.81 34.42%
EY 6.03 4.86 6.66 9.94 7.48 4.30 35.61 -25.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.98 2.13 1.79 1.95 3.43 1.13 6.93%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 23/09/15 24/09/14 19/09/13 19/09/12 28/09/11 29/09/10 29/09/09 -
Price 2.29 2.69 2.74 2.02 1.66 3.26 2.85 -
P/RPS 2.02 2.65 2.47 1.66 1.63 2.97 0.40 30.96%
P/EPS 16.89 21.21 15.36 9.77 10.72 20.84 3.21 31.86%
EY 5.92 4.71 6.51 10.24 9.33 4.80 31.12 -24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.04 2.17 1.74 1.57 3.08 1.29 4.90%

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