[BESHOM] YoY TTM Result on 31-Jan-2013 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 4.26%
YoY- 44.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 279,861 230,972 264,194 263,825 228,224 263,831 545,112 -10.51%
PBT 48,974 40,125 55,152 62,817 47,716 44,356 103,471 -11.71%
Tax -13,876 -8,748 -14,716 -15,240 -13,260 -8,464 -30,423 -12.25%
NP 35,098 31,377 40,436 47,577 34,456 35,892 73,048 -11.49%
-
NP to SH 34,351 31,222 39,554 46,685 32,403 34,222 72,468 -11.69%
-
Tax Rate 28.33% 21.80% 26.68% 24.26% 27.79% 19.08% 29.40% -
Total Cost 244,763 199,595 223,758 216,248 193,768 227,939 472,064 -10.36%
-
Net Worth 249,472 246,865 244,179 243,579 213,129 197,595 166,441 6.97%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 29,328 27,543 23,701 25,855 14,977 32,948 38,040 -4.24%
Div Payout % 85.38% 88.22% 59.92% 55.38% 46.22% 96.28% 52.49% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 249,472 246,865 244,179 243,579 213,129 197,595 166,441 6.97%
NOSH 194,900 195,924 196,918 198,032 199,186 199,591 83,220 15.23%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 12.54% 13.58% 15.31% 18.03% 15.10% 13.60% 13.40% -
ROE 13.77% 12.65% 16.20% 19.17% 15.20% 17.32% 43.54% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 143.59 117.89 134.16 133.22 114.58 132.19 655.02 -22.34%
EPS 17.62 15.94 20.09 23.57 16.27 17.15 87.08 -23.36%
DPS 15.00 14.00 12.00 13.00 7.50 16.50 46.00 -17.02%
NAPS 1.28 1.26 1.24 1.23 1.07 0.99 2.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 198,032
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 92.27 76.16 87.11 86.99 75.25 86.99 179.73 -10.51%
EPS 11.33 10.29 13.04 15.39 10.68 11.28 23.89 -11.68%
DPS 9.67 9.08 7.81 8.53 4.94 10.86 12.54 -4.23%
NAPS 0.8226 0.814 0.8051 0.8031 0.7027 0.6515 0.5488 6.97%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.35 2.40 2.53 2.40 2.20 2.65 4.18 -
P/RPS 1.64 2.04 1.89 1.80 1.92 2.00 0.64 16.97%
P/EPS 13.33 15.06 12.60 10.18 13.52 15.46 4.80 18.54%
EY 7.50 6.64 7.94 9.82 7.39 6.47 20.83 -15.64%
DY 6.38 5.83 4.74 5.42 3.41 6.23 11.00 -8.67%
P/NAPS 1.84 1.90 2.04 1.95 2.06 2.68 2.09 -2.09%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 18/03/16 24/03/15 26/03/14 27/03/13 29/03/12 23/03/11 19/03/10 -
Price 2.37 2.36 2.48 2.44 2.13 2.27 4.68 -
P/RPS 1.65 2.00 1.85 1.83 1.86 1.72 0.71 15.08%
P/EPS 13.45 14.81 12.35 10.35 13.09 13.24 5.37 16.52%
EY 7.44 6.75 8.10 9.66 7.64 7.55 18.61 -14.16%
DY 6.33 5.93 4.84 5.33 3.52 7.27 9.83 -7.06%
P/NAPS 1.85 1.87 2.00 1.98 1.99 2.29 2.34 -3.83%

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