[BESHOM] YoY TTM Result on 30-Apr-2013 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 1.0%
YoY- 38.66%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 297,629 239,851 253,423 266,529 239,533 223,254 511,064 -8.60%
PBT 49,072 42,673 53,149 63,930 48,778 41,288 95,626 -10.51%
Tax -12,507 -12,249 -12,278 -15,920 -13,076 -11,577 -23,762 -10.13%
NP 36,565 30,424 40,871 48,010 35,702 29,711 71,864 -10.64%
-
NP to SH 36,532 29,700 40,271 47,152 34,005 28,021 70,597 -10.38%
-
Tax Rate 25.49% 28.70% 23.10% 24.90% 26.81% 28.04% 24.85% -
Total Cost 261,064 209,427 212,552 218,519 203,831 193,543 439,200 -8.29%
-
Net Worth 258,657 195,645 255,961 241,296 221,107 199,696 423,317 -7.87%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 29,200 29,375 27,568 27,734 17,937 14,978 40,613 -5.34%
Div Payout % 79.93% 98.91% 68.46% 58.82% 52.75% 53.45% 57.53% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 258,657 195,645 255,961 241,296 221,107 199,696 423,317 -7.87%
NOSH 194,479 195,645 196,893 197,784 199,195 199,696 199,677 -0.43%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 12.29% 12.68% 16.13% 18.01% 14.90% 13.31% 14.06% -
ROE 14.12% 15.18% 15.73% 19.54% 15.38% 14.03% 16.68% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 153.04 122.59 128.71 134.76 120.25 111.80 255.94 -8.20%
EPS 18.78 15.18 20.45 23.84 17.07 14.03 35.36 -10.00%
DPS 15.00 15.00 14.00 14.00 9.00 7.50 20.34 -4.94%
NAPS 1.33 1.00 1.30 1.22 1.11 1.00 2.12 -7.46%
Adjusted Per Share Value based on latest NOSH - 197,784
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 99.11 79.87 84.39 88.75 79.77 74.34 170.19 -8.60%
EPS 12.17 9.89 13.41 15.70 11.32 9.33 23.51 -10.38%
DPS 9.72 9.78 9.18 9.24 5.97 4.99 13.52 -5.34%
NAPS 0.8613 0.6515 0.8524 0.8035 0.7363 0.665 1.4097 -7.87%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.54 2.35 2.50 2.29 2.17 2.26 4.17 -
P/RPS 1.66 1.92 1.94 1.70 1.80 2.02 1.63 0.30%
P/EPS 13.52 15.48 12.22 9.61 12.71 16.11 11.79 2.30%
EY 7.40 6.46 8.18 10.41 7.87 6.21 8.48 -2.24%
DY 5.91 6.38 5.60 6.11 4.15 3.32 4.88 3.24%
P/NAPS 1.91 2.35 1.92 1.88 1.95 2.26 1.97 -0.51%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 24/06/15 25/06/14 26/06/13 28/06/12 23/06/11 25/06/10 -
Price 2.73 2.23 2.53 2.62 2.08 2.16 4.12 -
P/RPS 1.78 1.82 1.97 1.94 1.73 1.93 1.61 1.68%
P/EPS 14.53 14.69 12.37 10.99 12.18 15.39 11.65 3.74%
EY 6.88 6.81 8.08 9.10 8.21 6.50 8.58 -3.61%
DY 5.49 6.73 5.53 5.34 4.33 3.47 4.94 1.77%
P/NAPS 2.05 2.23 1.95 2.15 1.87 2.16 1.94 0.92%

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