[BESHOM] YoY 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- -31.86%
YoY- 21.05%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 80,517 61,960 71,637 68,347 62,792 57,621 131,281 -7.82%
PBT 13,167 9,465 14,152 15,070 13,010 9,026 25,235 -10.27%
Tax -3,290 -2,396 -3,520 -4,080 -3,503 -2,329 -7,026 -11.87%
NP 9,877 7,069 10,632 10,990 9,507 6,697 18,209 -9.68%
-
NP to SH 9,784 7,308 10,417 10,971 9,063 6,347 18,009 -9.66%
-
Tax Rate 24.99% 25.31% 24.87% 27.07% 26.93% 25.80% 27.84% -
Total Cost 70,640 54,891 61,005 57,357 53,285 50,924 113,072 -7.53%
-
Net Worth 249,472 246,865 244,179 243,579 213,129 197,595 202,226 3.55%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - 3,328 -
Div Payout % - - - - - - 18.48% -
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 249,472 246,865 244,179 243,579 213,129 197,595 202,226 3.55%
NOSH 194,900 195,924 196,918 198,032 199,186 199,591 83,220 15.23%
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 12.27% 11.41% 14.84% 16.08% 15.14% 11.62% 13.87% -
ROE 3.92% 2.96% 4.27% 4.50% 4.25% 3.21% 8.91% -
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 41.31 31.62 36.38 34.51 31.52 28.87 157.75 -20.00%
EPS 5.02 3.73 5.29 5.54 4.55 3.18 21.64 -21.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
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 26.81 20.63 23.86 22.76 20.91 19.19 43.72 -7.82%
EPS 3.26 2.43 3.47 3.65 3.02 2.11 6.00 -9.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
NAPS 0.8308 0.8221 0.8131 0.8111 0.7097 0.658 0.6734 3.56%
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 5.69 7.59 6.95 6.95 6.98 9.18 2.65 13.57%
P/EPS 46.81 64.34 47.83 43.32 48.35 83.33 19.32 15.88%
EY 2.14 1.55 2.09 2.31 2.07 1.20 5.18 -13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
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 5.74 7.46 6.82 7.07 6.76 7.86 2.97 11.60%
P/EPS 47.21 63.27 46.88 44.04 46.81 71.38 21.63 13.88%
EY 2.12 1.58 2.13 2.27 2.14 1.40 4.62 -12.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
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