[BESHOM] YoY Quarter Result on 31-Jul-2009 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 16.78%
YoY- 35.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 60,604 50,973 54,751 148,572 112,910 59,276 39,360 7.45%
PBT 13,830 11,064 10,785 26,287 18,682 9,843 5,764 15.68%
Tax -3,492 -3,026 -2,911 -7,768 -5,102 -2,855 -1,798 11.68%
NP 10,338 8,038 7,874 18,519 13,580 6,988 3,966 17.29%
-
NP to SH 10,273 7,734 7,804 18,463 13,602 7,063 3,538 19.42%
-
Tax Rate 25.25% 27.35% 26.99% 29.55% 27.31% 29.01% 31.19% -
Total Cost 50,266 42,935 46,877 130,053 99,330 52,288 35,394 6.01%
-
Net Worth 230,496 211,835 211,566 184,047 156,261 112,686 92,864 16.34%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 230,496 211,835 211,566 184,047 156,261 112,686 92,864 16.34%
NOSH 198,704 199,844 199,590 83,279 80,964 67,075 65,397 20.32%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 17.06% 15.77% 14.38% 12.46% 12.03% 11.79% 10.08% -
ROE 4.46% 3.65% 3.69% 10.03% 8.70% 6.27% 3.81% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 30.50 25.51 27.43 178.40 139.46 88.37 60.19 -10.70%
EPS 5.17 3.87 3.91 22.17 16.80 10.53 5.41 -0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.06 1.06 2.21 1.93 1.68 1.42 -3.31%
Adjusted Per Share Value based on latest NOSH - 83,279
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 20.18 16.97 18.23 49.47 37.60 19.74 13.11 7.44%
EPS 3.42 2.58 2.60 6.15 4.53 2.35 1.18 19.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7676 0.7054 0.7045 0.6129 0.5204 0.3752 0.3092 16.34%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.08 2.07 3.64 2.49 7.72 6.32 2.82 -
P/RPS 6.82 8.12 13.27 1.40 5.54 7.15 4.69 6.43%
P/EPS 40.23 53.49 93.09 11.23 45.95 60.02 52.13 -4.22%
EY 2.49 1.87 1.07 8.90 2.18 1.67 1.92 4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.95 3.43 1.13 4.00 3.76 1.99 -1.74%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 19/09/12 28/09/11 29/09/10 29/09/09 19/09/08 28/09/07 29/09/06 -
Price 2.02 1.66 3.26 2.85 1.67 5.40 2.70 -
P/RPS 6.62 6.51 11.88 1.60 1.20 6.11 4.49 6.67%
P/EPS 39.07 42.89 83.38 12.86 9.94 51.28 49.91 -3.99%
EY 2.56 2.33 1.20 7.78 10.06 1.95 2.00 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.57 3.08 1.29 0.87 3.21 1.90 -1.45%

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