[BESHOM] YoY Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -69.79%
YoY- 32.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 55,376 49,784 54,683 60,604 50,973 54,751 148,572 -15.16%
PBT 8,804 8,409 11,795 13,830 11,064 10,785 26,287 -16.65%
Tax -2,273 -2,191 -3,069 -3,492 -3,026 -2,911 -7,768 -18.51%
NP 6,531 6,218 8,726 10,338 8,038 7,874 18,519 -15.93%
-
NP to SH 6,625 6,223 8,792 10,273 7,734 7,804 18,463 -15.69%
-
Tax Rate 25.82% 26.06% 26.02% 25.25% 27.35% 26.99% 29.55% -
Total Cost 48,845 43,566 45,957 50,266 42,935 46,877 130,053 -15.05%
-
Net Worth 259,918 259,128 248,383 230,496 211,835 211,566 184,047 5.91%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 259,918 259,128 248,383 230,496 211,835 211,566 184,047 5.91%
NOSH 195,427 196,309 197,130 198,704 199,844 199,590 83,279 15.26%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 11.79% 12.49% 15.96% 17.06% 15.77% 14.38% 12.46% -
ROE 2.55% 2.40% 3.54% 4.46% 3.65% 3.69% 10.03% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 28.34 25.36 27.74 30.50 25.51 27.43 178.40 -26.39%
EPS 3.39 3.17 4.46 5.17 3.87 3.91 22.17 -26.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.26 1.16 1.06 1.06 2.21 -8.11%
Adjusted Per Share Value based on latest NOSH - 198,704
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 18.44 16.58 18.21 20.18 16.97 18.23 49.47 -15.15%
EPS 2.21 2.07 2.93 3.42 2.58 2.60 6.15 -15.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8655 0.8629 0.8271 0.7676 0.7054 0.7045 0.6129 5.91%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.25 2.61 2.68 2.08 2.07 3.64 2.49 -
P/RPS 7.94 10.29 9.66 6.82 8.12 13.27 1.40 33.52%
P/EPS 66.37 82.33 60.09 40.23 53.49 93.09 11.23 34.44%
EY 1.51 1.21 1.66 2.49 1.87 1.07 8.90 -25.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.98 2.13 1.79 1.95 3.43 1.13 6.93%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 23/09/15 24/09/14 19/09/13 19/09/12 28/09/11 29/09/10 29/09/09 -
Price 2.29 2.69 2.74 2.02 1.66 3.26 2.85 -
P/RPS 8.08 10.61 9.88 6.62 6.51 11.88 1.60 30.96%
P/EPS 67.55 84.86 61.43 39.07 42.89 83.38 12.86 31.82%
EY 1.48 1.18 1.63 2.56 2.33 1.20 7.78 -24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.04 2.17 1.74 1.57 3.08 1.29 4.90%

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