[BESHOM] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 4.67%
YoY- 57.81%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 251,818 214,344 214,748 561,892 400,404 279,586 162,454 7.57%
PBT 68,586 44,628 39,742 109,864 68,040 45,656 25,834 17.65%
Tax -14,914 -11,738 -10,726 -31,924 -18,576 -12,930 -7,624 11.82%
NP 53,672 32,890 29,016 77,940 49,464 32,726 18,210 19.72%
-
NP to SH 52,748 31,202 27,870 77,300 48,982 32,318 16,952 20.80%
-
Tax Rate 21.74% 26.30% 26.99% 29.06% 27.30% 28.32% 29.51% -
Total Cost 198,146 181,454 185,732 483,952 350,940 246,860 144,244 5.42%
-
Net Worth 246,077 219,451 217,609 204,166 161,103 100,658 98,101 16.54%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 23,813 7,980 7,985 16,666 16,273 10,736 6,540 24.00%
Div Payout % 45.15% 25.58% 28.65% 21.56% 33.22% 33.22% 38.58% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 246,077 219,451 217,609 204,166 161,103 100,658 98,101 16.54%
NOSH 198,449 199,501 199,641 83,333 81,365 67,105 65,401 20.30%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 21.31% 15.34% 13.51% 13.87% 12.35% 11.71% 11.21% -
ROE 21.44% 14.22% 12.81% 37.86% 30.40% 32.11% 17.28% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 126.89 107.44 107.57 674.27 492.11 416.64 248.40 -10.58%
EPS 26.58 15.64 13.96 92.76 60.20 48.16 25.92 0.41%
DPS 12.00 4.00 4.00 20.00 20.00 16.00 10.00 3.08%
NAPS 1.24 1.10 1.09 2.45 1.98 1.50 1.50 -3.11%
Adjusted Per Share Value based on latest NOSH - 83,309
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 83.03 70.67 70.81 185.26 132.02 92.18 53.56 7.57%
EPS 17.39 10.29 9.19 25.49 16.15 10.66 5.59 20.80%
DPS 7.85 2.63 2.63 5.50 5.37 3.54 2.16 23.97%
NAPS 0.8114 0.7236 0.7175 0.6732 0.5312 0.3319 0.3235 16.54%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.22 1.93 3.08 3.75 1.55 6.16 2.94 -
P/RPS 1.75 1.80 2.86 0.56 0.31 1.48 1.18 6.78%
P/EPS 8.35 12.34 22.06 4.04 2.57 12.79 11.34 -4.96%
EY 11.97 8.10 4.53 24.74 38.84 7.82 8.82 5.21%
DY 5.41 2.07 1.30 5.33 12.90 2.60 3.40 8.04%
P/NAPS 1.79 1.75 2.83 1.53 0.78 4.11 1.96 -1.49%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 21/12/11 17/12/10 22/12/09 18/12/08 19/12/07 21/12/06 -
Price 2.17 1.80 2.93 3.75 1.53 6.12 3.34 -
P/RPS 1.71 1.68 2.72 0.56 0.31 1.47 1.34 4.14%
P/EPS 8.16 11.51 20.99 4.04 2.54 12.71 12.89 -7.33%
EY 12.25 8.69 4.76 24.74 39.35 7.87 7.76 7.89%
DY 5.53 2.22 1.37 5.33 13.07 2.61 2.99 10.78%
P/NAPS 1.75 1.64 2.69 1.53 0.77 4.08 2.23 -3.95%

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