[BESHOM] YoY TTM Result on 30-Apr-2009 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -5.72%
YoY- 7.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 239,533 223,254 511,064 435,216 373,823 189,346 146,798 8.49%
PBT 48,778 41,288 95,626 75,887 67,716 30,609 15,127 21.52%
Tax -13,076 -11,577 -23,762 -22,876 -18,598 -8,494 -4,349 20.11%
NP 35,702 29,711 71,864 53,011 49,118 22,115 10,778 22.07%
-
NP to SH 34,005 28,021 70,597 52,290 48,534 18,410 10,183 22.23%
-
Tax Rate 26.81% 28.04% 24.85% 30.14% 27.46% 27.75% 28.75% -
Total Cost 203,831 193,543 439,200 382,205 324,705 167,231 136,020 6.96%
-
Net Worth 221,107 199,696 423,317 82,438 75,316 65,578 62,059 23.56%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 17,937 14,978 40,613 34,717 29,471 11,795 4,964 23.85%
Div Payout % 52.75% 53.45% 57.53% 66.39% 60.72% 64.07% 48.76% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 221,107 199,696 423,317 82,438 75,316 65,578 62,059 23.56%
NOSH 199,195 199,696 199,677 82,438 75,316 65,578 62,059 21.43%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 14.90% 13.31% 14.06% 12.18% 13.14% 11.68% 7.34% -
ROE 15.38% 14.03% 16.68% 63.43% 64.44% 28.07% 16.41% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 120.25 111.80 255.94 527.93 496.34 288.73 236.54 -10.65%
EPS 17.07 14.03 35.36 63.43 64.44 28.07 16.41 0.65%
DPS 9.00 7.50 20.34 42.00 39.13 18.00 8.00 1.98%
NAPS 1.11 1.00 2.12 1.00 1.00 1.00 1.00 1.75%
Adjusted Per Share Value based on latest NOSH - 82,438
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 78.98 73.61 168.51 143.50 123.26 62.43 48.40 8.49%
EPS 11.21 9.24 23.28 17.24 16.00 6.07 3.36 22.21%
DPS 5.91 4.94 13.39 11.45 9.72 3.89 1.64 23.79%
NAPS 0.729 0.6584 1.3957 0.2718 0.2483 0.2162 0.2046 23.56%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.17 2.26 4.17 1.89 1.72 4.44 2.52 -
P/RPS 1.80 2.02 1.63 0.36 0.35 1.54 1.07 9.04%
P/EPS 12.71 16.11 11.79 2.98 2.67 15.82 15.36 -3.10%
EY 7.87 6.21 8.48 33.56 37.47 6.32 6.51 3.20%
DY 4.15 3.32 4.88 22.22 22.75 4.05 3.17 4.58%
P/NAPS 1.95 2.26 1.97 1.89 1.72 4.44 2.52 -4.18%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 23/06/11 25/06/10 26/06/09 26/06/08 15/06/07 26/06/06 -
Price 2.08 2.16 4.12 2.22 1.85 5.70 3.04 -
P/RPS 1.73 1.93 1.61 0.42 0.37 1.97 1.29 5.00%
P/EPS 12.18 15.39 11.65 3.50 2.87 20.30 18.53 -6.74%
EY 8.21 6.50 8.58 28.57 34.83 4.93 5.40 7.22%
DY 4.33 3.47 4.94 18.92 21.15 3.16 2.63 8.65%
P/NAPS 1.87 2.16 1.94 2.22 1.85 5.70 3.04 -7.77%

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