[BESHOM] YoY Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 58.09%
YoY- 21.6%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 169,470 191,921 194,256 169,964 164,994 412,227 302,331 -9.19%
PBT 27,561 40,585 49,363 35,324 28,896 80,168 52,582 -10.20%
Tax -6,803 -10,335 -11,536 -9,372 -7,691 -22,989 -15,441 -12.76%
NP 20,758 30,250 37,827 25,952 21,205 57,179 37,141 -9.23%
-
NP to SH 20,698 29,745 37,346 24,664 20,283 56,659 36,480 -9.00%
-
Tax Rate 24.68% 25.47% 23.37% 26.53% 26.62% 28.68% 29.37% -
Total Cost 148,712 161,671 156,429 144,012 143,789 355,048 265,190 -9.18%
-
Net Worth 246,731 244,263 243,690 213,342 197,639 202,234 153,910 8.17%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 7,832 - - - 3,992 11,651 - -
Div Payout % 37.84% - - - 19.69% 20.56% - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 246,731 244,263 243,690 213,342 197,639 202,234 153,910 8.17%
NOSH 195,818 196,986 198,122 199,385 199,635 83,224 81,867 15.63%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 12.25% 15.76% 19.47% 15.27% 12.85% 13.87% 12.28% -
ROE 8.39% 12.18% 15.33% 11.56% 10.26% 28.02% 23.70% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 86.54 97.43 98.05 85.24 82.65 495.32 369.29 -21.47%
EPS 10.57 15.10 18.85 12.37 10.16 68.08 44.56 -21.31%
DPS 4.00 0.00 0.00 0.00 2.00 14.00 0.00 -
NAPS 1.26 1.24 1.23 1.07 0.99 2.43 1.88 -6.44%
Adjusted Per Share Value based on latest NOSH - 199,186
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 56.43 63.91 64.69 56.60 54.94 137.27 100.68 -9.19%
EPS 6.89 9.91 12.44 8.21 6.75 18.87 12.15 -9.01%
DPS 2.61 0.00 0.00 0.00 1.33 3.88 0.00 -
NAPS 0.8216 0.8134 0.8115 0.7104 0.6581 0.6734 0.5125 8.17%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.40 2.53 2.40 2.20 2.65 4.18 1.61 -
P/RPS 2.77 2.60 2.45 2.58 3.21 0.84 0.44 35.86%
P/EPS 22.71 16.75 12.73 17.78 26.08 6.14 3.61 35.84%
EY 4.40 5.97 7.85 5.62 3.83 16.29 27.68 -26.38%
DY 1.67 0.00 0.00 0.00 0.75 3.35 0.00 -
P/NAPS 1.90 2.04 1.95 2.06 2.68 1.72 0.86 14.11%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/15 26/03/14 27/03/13 29/03/12 23/03/11 19/03/10 27/03/09 -
Price 2.36 2.48 2.44 2.13 2.27 4.68 1.67 -
P/RPS 2.73 2.55 2.49 2.50 2.75 0.94 0.45 35.03%
P/EPS 22.33 16.42 12.94 17.22 22.34 6.87 3.75 34.61%
EY 4.48 6.09 7.73 5.81 4.48 14.55 26.68 -25.71%
DY 1.69 0.00 0.00 0.00 0.88 2.99 0.00 -
P/NAPS 1.87 2.00 1.98 1.99 2.29 1.93 0.89 13.16%

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