[BESHOM] YoY Quarter Result on 30-Apr-2013 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -10.61%
YoY- 5.0%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 88,149 70,381 61,502 72,273 69,569 58,260 98,837 -1.88%
PBT 15,210 15,112 12,564 14,567 13,454 12,392 15,460 -0.27%
Tax -4,077 -5,446 -1,945 -4,383 -3,703 -3,887 -774 31.87%
NP 11,133 9,666 10,619 10,184 9,751 8,505 14,686 -4.50%
-
NP to SH 11,183 9,002 10,524 9,807 9,340 7,738 13,939 -3.60%
-
Tax Rate 26.80% 36.04% 15.48% 30.09% 27.52% 31.37% 5.01% -
Total Cost 77,016 60,715 50,883 62,089 59,818 49,755 84,151 -1.46%
-
Net Worth 258,657 195,645 255,961 241,296 221,107 199,696 423,317 -7.87%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 21,392 21,521 19,689 15,822 13,943 10,983 28,953 -4.91%
Div Payout % 191.30% 239.07% 187.09% 161.34% 149.29% 141.94% 207.71% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 258,657 195,645 255,961 241,296 221,107 199,696 423,317 -7.87%
NOSH 194,479 195,645 196,893 197,784 199,195 199,696 199,677 -0.43%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 12.63% 13.73% 17.27% 14.09% 14.02% 14.60% 14.86% -
ROE 4.32% 4.60% 4.11% 4.06% 4.22% 3.87% 3.29% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 45.33 35.97 31.24 36.54 34.92 29.17 49.50 -1.45%
EPS 3.84 3.73 5.35 4.96 4.69 3.88 6.98 -9.47%
DPS 11.00 11.00 10.00 8.00 7.00 5.50 14.50 -4.49%
NAPS 1.33 1.00 1.30 1.22 1.11 1.00 2.12 -7.46%
Adjusted Per Share Value based on latest NOSH - 197,784
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 29.35 23.44 20.48 24.07 23.17 19.40 32.91 -1.88%
EPS 3.72 3.00 3.50 3.27 3.11 2.58 4.64 -3.61%
DPS 7.12 7.17 6.56 5.27 4.64 3.66 9.64 -4.92%
NAPS 0.8613 0.6515 0.8524 0.8035 0.7363 0.665 1.4097 -7.87%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.54 2.35 2.50 2.29 2.17 2.26 4.17 -
P/RPS 5.60 6.53 8.00 6.27 6.21 7.75 8.42 -6.56%
P/EPS 44.17 51.07 46.77 46.18 46.28 58.32 59.74 -4.90%
EY 2.26 1.96 2.14 2.17 2.16 1.71 1.67 5.16%
DY 4.33 4.68 4.00 3.49 3.23 2.43 3.48 3.70%
P/NAPS 1.91 2.35 1.92 1.88 1.95 2.26 1.97 -0.51%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 24/06/15 25/06/14 26/06/13 28/06/12 23/06/11 25/06/10 -
Price 2.73 2.23 2.53 2.62 2.08 2.16 4.12 -
P/RPS 6.02 6.20 8.10 7.17 5.96 7.40 8.32 -5.24%
P/EPS 47.48 48.47 47.33 52.84 44.36 55.74 59.02 -3.55%
EY 2.11 2.06 2.11 1.89 2.25 1.79 1.69 3.76%
DY 4.03 4.93 3.95 3.05 3.37 2.55 3.52 2.27%
P/NAPS 2.05 2.23 1.95 2.15 1.87 2.16 1.94 0.92%

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