[BESHOM] YoY Quarter Result on 30-Apr-2012 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 3.06%
YoY- 20.7%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 70,381 61,502 72,273 69,569 58,260 98,837 132,885 -10.04%
PBT 15,112 12,564 14,567 13,454 12,392 15,460 23,305 -6.96%
Tax -5,446 -1,945 -4,383 -3,703 -3,887 -774 -7,435 -5.05%
NP 9,666 10,619 10,184 9,751 8,505 14,686 15,870 -7.92%
-
NP to SH 9,002 10,524 9,807 9,340 7,738 13,939 15,810 -8.95%
-
Tax Rate 36.04% 15.48% 30.09% 27.52% 31.37% 5.01% 31.90% -
Total Cost 60,715 50,883 62,089 59,818 49,755 84,151 117,015 -10.35%
-
Net Worth 195,645 255,961 241,296 221,107 199,696 423,317 82,438 15.48%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 21,521 19,689 15,822 13,943 10,983 28,953 26,380 -3.33%
Div Payout % 239.07% 187.09% 161.34% 149.29% 141.94% 207.71% 166.86% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 195,645 255,961 241,296 221,107 199,696 423,317 82,438 15.48%
NOSH 195,645 196,893 197,784 199,195 199,696 199,677 82,438 15.48%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 13.73% 17.27% 14.09% 14.02% 14.60% 14.86% 11.94% -
ROE 4.60% 4.11% 4.06% 4.22% 3.87% 3.29% 19.18% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 35.97 31.24 36.54 34.92 29.17 49.50 161.19 -22.10%
EPS 3.73 5.35 4.96 4.69 3.88 6.98 19.18 -23.87%
DPS 11.00 10.00 8.00 7.00 5.50 14.50 32.00 -16.29%
NAPS 1.00 1.30 1.22 1.11 1.00 2.12 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 199,195
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 23.44 20.48 24.07 23.17 19.40 32.91 44.25 -10.04%
EPS 3.00 3.50 3.27 3.11 2.58 4.64 5.26 -8.93%
DPS 7.17 6.56 5.27 4.64 3.66 9.64 8.78 -3.31%
NAPS 0.6515 0.8524 0.8035 0.7363 0.665 1.4097 0.2745 15.48%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.35 2.50 2.29 2.17 2.26 4.17 1.89 -
P/RPS 6.53 8.00 6.27 6.21 7.75 8.42 1.17 33.16%
P/EPS 51.07 46.77 46.18 46.28 58.32 59.74 9.86 31.52%
EY 1.96 2.14 2.17 2.16 1.71 1.67 10.15 -23.96%
DY 4.68 4.00 3.49 3.23 2.43 3.48 16.93 -19.28%
P/NAPS 2.35 1.92 1.88 1.95 2.26 1.97 1.89 3.69%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 24/06/15 25/06/14 26/06/13 28/06/12 23/06/11 25/06/10 26/06/09 -
Price 2.23 2.53 2.62 2.08 2.16 4.12 2.22 -
P/RPS 6.20 8.10 7.17 5.96 7.40 8.32 1.38 28.44%
P/EPS 48.47 47.33 52.84 44.36 55.74 59.02 11.58 26.93%
EY 2.06 2.11 1.89 2.25 1.79 1.69 8.64 -21.24%
DY 4.93 3.95 3.05 3.37 2.55 3.52 14.41 -16.36%
P/NAPS 2.23 1.95 2.15 1.87 2.16 1.94 2.22 0.07%

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