[BESHOM] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 9.3%
YoY- 3.77%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 249,164 219,476 417,243 470,878 427,457 209,262 151,657 8.61%
PBT 51,544 41,567 80,124 83,492 76,555 34,688 17,908 19.24%
Tax -13,542 -11,692 -18,905 -25,542 -20,845 -9,551 -5,174 17.37%
NP 38,002 29,875 61,219 57,950 55,710 25,137 12,734 19.96%
-
NP to SH 36,544 27,951 59,938 57,151 55,073 21,935 11,842 20.63%
-
Tax Rate 26.27% 28.13% 23.59% 30.59% 27.23% 27.53% 28.89% -
Total Cost 211,162 189,601 356,024 412,928 371,747 184,125 138,923 7.22%
-
Net Worth 230,496 211,835 211,566 184,047 156,261 112,686 92,864 16.34%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 17,937 14,978 40,613 34,717 29,471 11,795 4,964 23.85%
Div Payout % 49.08% 53.59% 67.76% 60.75% 53.51% 53.77% 41.93% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 230,496 211,835 211,566 184,047 156,261 112,686 92,864 16.34%
NOSH 198,704 199,844 199,590 83,279 80,964 67,075 65,397 20.32%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 15.25% 13.61% 14.67% 12.31% 13.03% 12.01% 8.40% -
ROE 15.85% 13.19% 28.33% 31.05% 35.24% 19.47% 12.75% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 125.39 109.82 209.05 565.42 527.96 311.98 231.90 -9.73%
EPS 18.39 13.99 30.03 68.63 68.02 32.70 18.11 0.25%
DPS 9.00 7.50 20.35 42.00 36.40 17.59 7.59 2.87%
NAPS 1.16 1.06 1.06 2.21 1.93 1.68 1.42 -3.31%
Adjusted Per Share Value based on latest NOSH - 83,279
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 82.97 73.09 138.94 156.80 142.34 69.68 50.50 8.61%
EPS 12.17 9.31 19.96 19.03 18.34 7.30 3.94 20.65%
DPS 5.97 4.99 13.52 11.56 9.81 3.93 1.65 23.87%
NAPS 0.7676 0.7054 0.7045 0.6129 0.5204 0.3752 0.3092 16.34%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.08 2.07 3.64 2.49 7.72 6.32 2.82 -
P/RPS 1.66 1.88 1.74 0.44 1.46 2.03 1.22 5.26%
P/EPS 11.31 14.80 12.12 3.63 11.35 19.33 15.57 -5.18%
EY 8.84 6.76 8.25 27.56 8.81 5.17 6.42 5.47%
DY 4.33 3.62 5.59 16.87 4.72 2.78 2.69 8.24%
P/NAPS 1.79 1.95 3.43 1.13 4.00 3.76 1.99 -1.74%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 19/09/12 28/09/11 29/09/10 29/09/09 19/09/08 28/09/07 29/09/06 -
Price 2.02 1.66 3.26 2.85 1.67 5.40 2.70 -
P/RPS 1.61 1.51 1.56 0.50 0.32 1.73 1.16 5.61%
P/EPS 10.98 11.87 10.86 4.15 2.46 16.51 14.91 -4.96%
EY 9.10 8.43 9.21 24.08 40.73 6.06 6.71 5.20%
DY 4.46 4.52 6.24 14.74 21.80 3.26 2.81 7.99%
P/NAPS 1.74 1.57 3.08 1.29 0.87 3.21 1.90 -1.45%

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