[BESHOM] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 109.34%
YoY- 57.81%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 125,909 107,172 107,374 280,946 200,202 139,793 81,227 7.57%
PBT 34,293 22,314 19,871 54,932 34,020 22,828 12,917 17.65%
Tax -7,457 -5,869 -5,363 -15,962 -9,288 -6,465 -3,812 11.82%
NP 26,836 16,445 14,508 38,970 24,732 16,363 9,105 19.72%
-
NP to SH 26,374 15,601 13,935 38,650 24,491 16,159 8,476 20.80%
-
Tax Rate 21.74% 26.30% 26.99% 29.06% 27.30% 28.32% 29.51% -
Total Cost 99,073 90,727 92,866 241,976 175,470 123,430 72,122 5.42%
-
Net Worth 246,077 219,451 217,609 204,166 161,103 100,658 98,101 16.54%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 11,906 3,990 3,992 8,333 8,136 5,368 3,270 24.00%
Div Payout % 45.15% 25.58% 28.65% 21.56% 33.22% 33.22% 38.58% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 246,077 219,451 217,609 204,166 161,103 100,658 98,101 16.54%
NOSH 198,449 199,501 199,641 83,333 81,365 67,105 65,401 20.30%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 21.31% 15.34% 13.51% 13.87% 12.35% 11.71% 11.21% -
ROE 10.72% 7.11% 6.40% 18.93% 15.20% 16.05% 8.64% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 63.45 53.72 53.78 337.14 246.05 208.32 124.20 -10.58%
EPS 13.29 7.82 6.98 46.38 30.10 24.08 12.96 0.41%
DPS 6.00 2.00 2.00 10.00 10.00 8.00 5.00 3.08%
NAPS 1.24 1.10 1.09 2.45 1.98 1.50 1.50 -3.11%
Adjusted Per Share Value based on latest NOSH - 83,309
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 41.51 35.34 35.40 92.63 66.01 46.09 26.78 7.57%
EPS 8.70 5.14 4.59 12.74 8.08 5.33 2.79 20.84%
DPS 3.93 1.32 1.32 2.75 2.68 1.77 1.08 23.99%
NAPS 0.8114 0.7236 0.7175 0.6732 0.5312 0.3319 0.3235 16.54%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.22 1.93 3.08 3.75 1.55 6.16 2.94 -
P/RPS 3.50 3.59 5.73 1.11 0.63 2.96 2.37 6.70%
P/EPS 16.70 24.68 44.13 8.09 5.15 25.58 22.69 -4.97%
EY 5.99 4.05 2.27 12.37 19.42 3.91 4.41 5.23%
DY 2.70 1.04 0.65 2.67 6.45 1.30 1.70 8.00%
P/NAPS 1.79 1.75 2.83 1.53 0.78 4.11 1.96 -1.49%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 21/12/11 17/12/10 22/12/09 18/12/08 19/12/07 21/12/06 -
Price 2.17 1.80 2.93 3.75 1.53 6.12 3.34 -
P/RPS 3.42 3.35 5.45 1.11 0.62 2.94 2.69 4.07%
P/EPS 16.33 23.02 41.98 8.09 5.08 25.42 25.77 -7.31%
EY 6.12 4.34 2.38 12.37 19.67 3.93 3.88 7.88%
DY 2.76 1.11 0.68 2.67 6.54 1.31 1.50 10.68%
P/NAPS 1.75 1.64 2.69 1.53 0.77 4.08 2.23 -3.95%

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