[BESHOM] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 41.6%
YoY- 51.42%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 209,480 169,470 191,921 194,256 169,964 164,994 412,227 -10.66%
PBT 33,862 27,561 40,585 49,363 35,324 28,896 80,168 -13.37%
Tax -8,430 -6,803 -10,335 -11,536 -9,372 -7,691 -22,989 -15.39%
NP 25,432 20,758 30,250 37,827 25,952 21,205 57,179 -12.62%
-
NP to SH 25,160 20,698 29,745 37,346 24,664 20,283 56,659 -12.64%
-
Tax Rate 24.90% 24.68% 25.47% 23.37% 26.53% 26.62% 28.68% -
Total Cost 184,048 148,712 161,671 156,429 144,012 143,789 355,048 -10.36%
-
Net Worth 249,263 246,731 244,263 243,690 213,342 197,639 202,234 3.54%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 7,789 7,832 - - - 3,992 11,651 -6.48%
Div Payout % 30.96% 37.84% - - - 19.69% 20.56% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 249,263 246,731 244,263 243,690 213,342 197,639 202,234 3.54%
NOSH 194,736 195,818 196,986 198,122 199,385 199,635 83,224 15.21%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 12.14% 12.25% 15.76% 19.47% 15.27% 12.85% 13.87% -
ROE 10.09% 8.39% 12.18% 15.33% 11.56% 10.26% 28.02% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 107.57 86.54 97.43 98.05 85.24 82.65 495.32 -22.46%
EPS 12.92 10.57 15.10 18.85 12.37 10.16 68.08 -24.18%
DPS 4.00 4.00 0.00 0.00 0.00 2.00 14.00 -18.83%
NAPS 1.28 1.26 1.24 1.23 1.07 0.99 2.43 -10.12%
Adjusted Per Share Value based on latest NOSH - 198,032
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 69.07 55.88 63.28 64.05 56.04 54.40 135.92 -10.66%
EPS 8.30 6.82 9.81 12.31 8.13 6.69 18.68 -12.64%
DPS 2.57 2.58 0.00 0.00 0.00 1.32 3.84 -6.47%
NAPS 0.8219 0.8135 0.8054 0.8035 0.7034 0.6516 0.6668 3.54%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.35 2.40 2.53 2.40 2.20 2.65 4.18 -
P/RPS 2.18 2.77 2.60 2.45 2.58 3.21 0.84 17.21%
P/EPS 18.19 22.71 16.75 12.73 17.78 26.08 6.14 19.83%
EY 5.50 4.40 5.97 7.85 5.62 3.83 16.29 -16.54%
DY 1.70 1.67 0.00 0.00 0.00 0.75 3.35 -10.68%
P/NAPS 1.84 1.90 2.04 1.95 2.06 2.68 1.72 1.12%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 18/03/16 24/03/15 26/03/14 27/03/13 29/03/12 23/03/11 19/03/10 -
Price 2.37 2.36 2.48 2.44 2.13 2.27 4.68 -
P/RPS 2.20 2.73 2.55 2.49 2.50 2.75 0.94 15.21%
P/EPS 18.34 22.33 16.42 12.94 17.22 22.34 6.87 17.77%
EY 5.45 4.48 6.09 7.73 5.81 4.48 14.55 -15.09%
DY 1.69 1.69 0.00 0.00 0.00 0.88 2.99 -9.06%
P/NAPS 1.85 1.87 2.00 1.98 1.99 2.29 1.93 -0.70%

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