[BESHOM] YoY 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- 9.33%
YoY- 85.38%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 65,305 56,199 52,622 132,374 87,292 80,517 41,867 7.68%
PBT 20,463 11,250 9,085 28,644 15,338 12,985 7,153 19.12%
Tax -3,965 -2,844 -2,450 -8,194 -4,186 -3,610 -2,014 11.94%
NP 16,498 8,406 6,635 20,450 11,152 9,375 5,139 21.43%
-
NP to SH 16,101 7,868 6,132 20,186 10,889 9,096 4,938 21.75%
-
Tax Rate 19.38% 25.28% 26.97% 28.61% 27.29% 27.80% 28.16% -
Total Cost 48,807 47,793 45,987 111,924 76,140 71,142 36,728 4.84%
-
Net Worth 246,180 219,664 217,715 204,109 165,085 100,693 98,105 16.55%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 11,911 3,993 3,994 8,330 8,337 5,370 3,270 24.01%
Div Payout % 73.98% 50.76% 65.15% 41.27% 76.57% 59.04% 66.23% -
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 246,180 219,664 217,715 204,109 165,085 100,693 98,105 16.55%
NOSH 198,532 199,695 199,739 83,309 83,376 67,129 65,403 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 25.26% 14.96% 12.61% 15.45% 12.78% 11.64% 12.27% -
ROE 6.54% 3.58% 2.82% 9.89% 6.60% 9.03% 5.03% -
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 32.89 28.14 26.35 158.89 104.70 119.94 64.01 -10.49%
EPS 8.11 3.94 3.07 24.23 13.06 13.55 7.55 1.19%
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 21.53 18.53 17.35 43.65 28.78 26.55 13.80 7.68%
EPS 5.31 2.59 2.02 6.66 3.59 3.00 1.63 21.73%
DPS 3.93 1.32 1.32 2.75 2.75 1.77 1.08 23.99%
NAPS 0.8117 0.7243 0.7178 0.673 0.5443 0.332 0.3235 16.55%
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 6.75 6.86 11.69 2.36 1.48 5.14 4.59 6.63%
P/EPS 27.37 48.98 100.33 15.48 11.87 45.46 38.94 -5.70%
EY 3.65 2.04 1.00 6.46 8.43 2.20 2.57 6.01%
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 6.60 6.40 11.12 2.36 1.46 5.10 5.22 3.98%
P/EPS 26.76 45.69 95.44 15.48 11.72 45.17 44.24 -8.03%
EY 3.74 2.19 1.05 6.46 8.54 2.21 2.26 8.74%
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