[BESHOM] YoY Quarter Result on 31-Oct-2011 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 1.73%
YoY- 28.31%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 57,726 65,601 65,305 56,199 52,622 132,374 87,292 -6.65%
PBT 9,687 14,638 20,463 11,250 9,085 28,644 15,338 -7.36%
Tax -2,216 -3,744 -3,965 -2,844 -2,450 -8,194 -4,186 -10.05%
NP 7,471 10,894 16,498 8,406 6,635 20,450 11,152 -6.45%
-
NP to SH 7,167 10,538 16,101 7,868 6,132 20,186 10,889 -6.73%
-
Tax Rate 22.88% 25.58% 19.38% 25.28% 26.97% 28.61% 27.29% -
Total Cost 50,255 54,707 48,807 47,793 45,987 111,924 76,140 -6.68%
-
Net Worth 247,408 258,033 246,180 219,664 217,715 204,109 165,085 6.97%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 7,854 7,878 11,911 3,993 3,994 8,330 8,337 -0.98%
Div Payout % 109.59% 74.77% 73.98% 50.76% 65.15% 41.27% 76.57% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 247,408 258,033 246,180 219,664 217,715 204,109 165,085 6.97%
NOSH 196,356 196,971 198,532 199,695 199,739 83,309 83,376 15.33%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 12.94% 16.61% 25.26% 14.96% 12.61% 15.45% 12.78% -
ROE 2.90% 4.08% 6.54% 3.58% 2.82% 9.89% 6.60% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 29.40 33.30 32.89 28.14 26.35 158.89 104.70 -19.07%
EPS 3.65 5.35 8.11 3.94 3.07 24.23 13.06 -19.13%
DPS 4.00 4.00 6.00 2.00 2.00 10.00 10.00 -14.15%
NAPS 1.26 1.31 1.24 1.10 1.09 2.45 1.98 -7.25%
Adjusted Per Share Value based on latest NOSH - 199,695
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 19.22 21.85 21.75 18.71 17.52 44.08 29.07 -6.66%
EPS 2.39 3.51 5.36 2.62 2.04 6.72 3.63 -6.72%
DPS 2.62 2.62 3.97 1.33 1.33 2.77 2.78 -0.98%
NAPS 0.8239 0.8593 0.8198 0.7315 0.725 0.6797 0.5497 6.97%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.59 2.79 2.22 1.93 3.08 3.75 1.55 -
P/RPS 8.81 8.38 6.75 6.86 11.69 2.36 1.48 34.60%
P/EPS 70.96 52.15 27.37 48.98 100.33 15.48 11.87 34.70%
EY 1.41 1.92 3.65 2.04 1.00 6.46 8.43 -25.76%
DY 1.54 1.43 2.70 1.04 0.65 2.67 6.45 -21.22%
P/NAPS 2.06 2.13 1.79 1.75 2.83 1.53 0.78 17.56%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 16/12/14 18/12/13 19/12/12 21/12/11 17/12/10 22/12/09 18/12/08 -
Price 2.19 2.62 2.17 1.80 2.93 3.75 1.53 -
P/RPS 7.45 7.87 6.60 6.40 11.12 2.36 1.46 31.19%
P/EPS 60.00 48.97 26.76 45.69 95.44 15.48 11.72 31.26%
EY 1.67 2.04 3.74 2.19 1.05 6.46 8.54 -23.80%
DY 1.83 1.53 2.76 1.11 0.68 2.67 6.54 -19.11%
P/NAPS 1.74 2.00 1.75 1.64 2.69 1.53 0.77 14.54%

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