[BESHOM] YoY Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 43.34%
YoY- 7.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 239,533 223,254 511,064 435,216 373,823 189,346 146,798 8.49%
PBT 48,778 41,288 95,627 75,887 67,716 30,608 15,126 21.52%
Tax -13,076 -11,578 -23,763 -22,876 -18,598 -8,494 -4,349 20.11%
NP 35,702 29,710 71,864 53,011 49,118 22,114 10,777 22.07%
-
NP to SH 34,003 28,370 70,597 52,290 48,535 21,384 10,183 22.23%
-
Tax Rate 26.81% 28.04% 24.85% 30.14% 27.46% 27.75% 28.75% -
Total Cost 203,831 193,544 439,200 382,205 324,705 167,232 136,021 6.96%
-
Net Worth 221,000 203,639 203,643 164,064 132,568 102,952 85,091 17.22%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 17,918 14,973 56,900 26,382 30,129 11,803 4,968 23.81%
Div Payout % 52.70% 52.78% 80.60% 50.45% 62.08% 55.20% 48.80% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 221,000 203,639 203,643 164,064 132,568 102,952 85,091 17.22%
NOSH 199,099 199,646 199,650 82,444 75,323 65,574 62,110 21.40%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 14.90% 13.31% 14.06% 12.18% 13.14% 11.68% 7.34% -
ROE 15.39% 13.93% 34.67% 31.87% 36.61% 20.77% 11.97% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 120.31 111.82 255.98 527.89 496.29 288.75 236.35 -10.63%
EPS 17.07 14.21 35.36 63.42 60.41 32.61 16.39 0.67%
DPS 9.00 7.50 28.50 32.00 40.00 18.00 8.00 1.98%
NAPS 1.11 1.02 1.02 1.99 1.76 1.57 1.37 -3.44%
Adjusted Per Share Value based on latest NOSH - 82,438
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 78.98 73.61 168.51 143.50 123.26 62.43 48.40 8.49%
EPS 11.21 9.35 23.28 17.24 16.00 7.05 3.36 22.21%
DPS 5.91 4.94 18.76 8.70 9.93 3.89 1.64 23.79%
NAPS 0.7287 0.6714 0.6714 0.5409 0.4371 0.3395 0.2806 17.22%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.17 2.26 4.17 1.89 1.72 4.44 2.52 -
P/RPS 1.80 2.02 1.63 0.36 0.35 1.54 1.07 9.04%
P/EPS 12.71 15.90 11.79 2.98 2.67 13.62 15.37 -3.11%
EY 7.87 6.29 8.48 33.56 37.46 7.34 6.51 3.20%
DY 4.15 3.32 6.83 16.93 23.26 4.05 3.17 4.58%
P/NAPS 1.95 2.22 4.09 0.95 0.98 2.83 1.84 0.97%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 23/06/11 25/06/10 26/06/09 26/06/08 15/06/07 26/06/06 -
Price 2.08 2.16 4.12 2.22 1.85 5.70 3.04 -
P/RPS 1.73 1.93 1.61 0.42 0.37 1.97 1.29 5.00%
P/EPS 12.18 15.20 11.65 3.50 2.87 17.48 18.54 -6.75%
EY 8.21 6.58 8.58 28.57 34.83 5.72 5.39 7.25%
DY 4.33 3.47 6.92 14.41 21.62 3.16 2.63 8.65%
P/NAPS 1.87 2.12 4.04 1.12 1.05 3.63 2.22 -2.81%

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