[BESHOM] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 28.37%
YoY- 69.05%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 257,926 215,020 240,568 251,818 214,344 214,748 561,892 -12.16%
PBT 41,390 36,192 52,866 68,586 44,628 39,742 109,864 -15.00%
Tax -10,280 -8,814 -13,626 -14,914 -11,738 -10,726 -31,924 -17.20%
NP 31,110 27,378 39,240 53,672 32,890 29,016 77,940 -14.18%
-
NP to SH 30,754 26,780 38,660 52,748 31,202 27,870 77,300 -14.23%
-
Tax Rate 24.84% 24.35% 25.77% 21.74% 26.30% 26.99% 29.06% -
Total Cost 226,816 187,642 201,328 198,146 181,454 185,732 483,952 -11.86%
-
Net Worth 247,513 247,381 258,390 246,077 219,451 217,609 204,166 3.25%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 15,591 15,706 15,779 23,813 7,980 7,985 16,666 -1.10%
Div Payout % 50.70% 58.65% 40.82% 45.15% 25.58% 28.65% 21.56% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 247,513 247,381 258,390 246,077 219,451 217,609 204,166 3.25%
NOSH 194,892 196,334 197,244 198,449 199,501 199,641 83,333 15.20%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 12.06% 12.73% 16.31% 21.31% 15.34% 13.51% 13.87% -
ROE 12.43% 10.83% 14.96% 21.44% 14.22% 12.81% 37.86% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 132.34 109.52 121.96 126.89 107.44 107.57 674.27 -23.75%
EPS 15.78 13.64 19.60 26.58 15.64 13.96 92.76 -25.55%
DPS 8.00 8.00 8.00 12.00 4.00 4.00 20.00 -14.15%
NAPS 1.27 1.26 1.31 1.24 1.10 1.09 2.45 -10.36%
Adjusted Per Share Value based on latest NOSH - 198,532
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 85.04 70.90 79.32 83.03 70.67 70.81 185.26 -12.16%
EPS 10.14 8.83 12.75 17.39 10.29 9.19 25.49 -14.23%
DPS 5.14 5.18 5.20 7.85 2.63 2.63 5.50 -1.12%
NAPS 0.8161 0.8157 0.852 0.8114 0.7236 0.7175 0.6732 3.25%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.38 2.59 2.79 2.22 1.93 3.08 3.75 -
P/RPS 1.80 2.36 2.29 1.75 1.80 2.86 0.56 21.47%
P/EPS 15.08 18.99 14.23 8.35 12.34 22.06 4.04 24.53%
EY 6.63 5.27 7.03 11.97 8.10 4.53 24.74 -19.69%
DY 3.36 3.09 2.87 5.41 2.07 1.30 5.33 -7.39%
P/NAPS 1.87 2.06 2.13 1.79 1.75 2.83 1.53 3.39%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 16/12/15 16/12/14 18/12/13 19/12/12 21/12/11 17/12/10 22/12/09 -
Price 2.32 2.19 2.62 2.17 1.80 2.93 3.75 -
P/RPS 1.75 2.00 2.15 1.71 1.68 2.72 0.56 20.90%
P/EPS 14.70 16.06 13.37 8.16 11.51 20.99 4.04 24.00%
EY 6.80 6.23 7.48 12.25 8.69 4.76 24.74 -19.35%
DY 3.45 3.65 3.05 5.53 2.22 1.37 5.33 -6.98%
P/NAPS 1.83 1.74 2.00 1.75 1.64 2.69 1.53 3.02%

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