[BESHOM] YoY TTM Result on 30-Apr-2010 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -2.58%
YoY- 35.01%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 266,529 239,533 223,254 511,064 435,216 373,823 189,346 5.85%
PBT 63,930 48,778 41,288 95,626 75,887 67,716 30,609 13.04%
Tax -15,920 -13,076 -11,577 -23,762 -22,876 -18,598 -8,494 11.02%
NP 48,010 35,702 29,711 71,864 53,011 49,118 22,115 13.77%
-
NP to SH 47,152 34,005 28,021 70,597 52,290 48,534 18,410 16.95%
-
Tax Rate 24.90% 26.81% 28.04% 24.85% 30.14% 27.46% 27.75% -
Total Cost 218,519 203,831 193,543 439,200 382,205 324,705 167,231 4.55%
-
Net Worth 241,296 221,107 199,696 423,317 82,438 75,316 65,578 24.22%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 27,734 17,937 14,978 40,613 34,717 29,471 11,795 15.29%
Div Payout % 58.82% 52.75% 53.45% 57.53% 66.39% 60.72% 64.07% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 241,296 221,107 199,696 423,317 82,438 75,316 65,578 24.22%
NOSH 197,784 199,195 199,696 199,677 82,438 75,316 65,578 20.18%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 18.01% 14.90% 13.31% 14.06% 12.18% 13.14% 11.68% -
ROE 19.54% 15.38% 14.03% 16.68% 63.43% 64.44% 28.07% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 134.76 120.25 111.80 255.94 527.93 496.34 288.73 -11.91%
EPS 23.84 17.07 14.03 35.36 63.43 64.44 28.07 -2.68%
DPS 14.00 9.00 7.50 20.34 42.00 39.13 18.00 -4.09%
NAPS 1.22 1.11 1.00 2.12 1.00 1.00 1.00 3.36%
Adjusted Per Share Value based on latest NOSH - 199,677
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 88.75 79.77 74.34 170.19 144.93 124.48 63.05 5.85%
EPS 15.70 11.32 9.33 23.51 17.41 16.16 6.13 16.95%
DPS 9.24 5.97 4.99 13.52 11.56 9.81 3.93 15.29%
NAPS 0.8035 0.7363 0.665 1.4097 0.2745 0.2508 0.2184 24.22%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 2.29 2.17 2.26 4.17 1.89 1.72 4.44 -
P/RPS 1.70 1.80 2.02 1.63 0.36 0.35 1.54 1.65%
P/EPS 9.61 12.71 16.11 11.79 2.98 2.67 15.82 -7.96%
EY 10.41 7.87 6.21 8.48 33.56 37.47 6.32 8.66%
DY 6.11 4.15 3.32 4.88 22.22 22.75 4.05 7.08%
P/NAPS 1.88 1.95 2.26 1.97 1.89 1.72 4.44 -13.33%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 26/06/13 28/06/12 23/06/11 25/06/10 26/06/09 26/06/08 15/06/07 -
Price 2.62 2.08 2.16 4.12 2.22 1.85 5.70 -
P/RPS 1.94 1.73 1.93 1.61 0.42 0.37 1.97 -0.25%
P/EPS 10.99 12.18 15.39 11.65 3.50 2.87 20.30 -9.71%
EY 9.10 8.21 6.50 8.58 28.57 34.83 4.93 10.74%
DY 5.34 4.33 3.47 4.94 18.92 21.15 3.16 9.12%
P/NAPS 2.15 1.87 2.16 1.94 2.22 1.85 5.70 -14.98%

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