[BESHOM] YoY TTM Result on 31-Jul-2010 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -15.1%
YoY- 4.88%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 260,608 249,164 219,476 417,243 470,878 427,457 209,262 3.72%
PBT 61,895 51,544 41,567 80,124 83,492 76,555 34,688 10.12%
Tax -15,497 -13,542 -11,692 -18,905 -25,542 -20,845 -9,551 8.39%
NP 46,398 38,002 29,875 61,219 57,950 55,710 25,137 10.74%
-
NP to SH 45,671 36,544 27,951 59,938 57,151 55,073 21,935 12.98%
-
Tax Rate 25.04% 26.27% 28.13% 23.59% 30.59% 27.23% 27.53% -
Total Cost 214,210 211,162 189,601 356,024 412,928 371,747 184,125 2.55%
-
Net Worth 248,383 230,496 211,835 211,566 184,047 156,261 112,686 14.06%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 27,734 17,937 14,978 40,613 34,717 29,471 11,795 15.29%
Div Payout % 60.73% 49.08% 53.59% 67.76% 60.75% 53.51% 53.77% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 248,383 230,496 211,835 211,566 184,047 156,261 112,686 14.06%
NOSH 197,130 198,704 199,844 199,590 83,279 80,964 67,075 19.66%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 17.80% 15.25% 13.61% 14.67% 12.31% 13.03% 12.01% -
ROE 18.39% 15.85% 13.19% 28.33% 31.05% 35.24% 19.47% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 132.20 125.39 109.82 209.05 565.42 527.96 311.98 -13.32%
EPS 23.17 18.39 13.99 30.03 68.63 68.02 32.70 -5.57%
DPS 14.00 9.00 7.50 20.35 42.00 36.40 17.59 -3.72%
NAPS 1.26 1.16 1.06 1.06 2.21 1.93 1.68 -4.67%
Adjusted Per Share Value based on latest NOSH - 199,590
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 86.78 82.97 73.09 138.94 156.80 142.34 69.68 3.72%
EPS 15.21 12.17 9.31 19.96 19.03 18.34 7.30 13.00%
DPS 9.24 5.97 4.99 13.52 11.56 9.81 3.93 15.29%
NAPS 0.8271 0.7676 0.7054 0.7045 0.6129 0.5204 0.3752 14.06%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 2.68 2.08 2.07 3.64 2.49 7.72 6.32 -
P/RPS 2.03 1.66 1.88 1.74 0.44 1.46 2.03 0.00%
P/EPS 11.57 11.31 14.80 12.12 3.63 11.35 19.33 -8.19%
EY 8.64 8.84 6.76 8.25 27.56 8.81 5.17 8.92%
DY 5.22 4.33 3.62 5.59 16.87 4.72 2.78 11.06%
P/NAPS 2.13 1.79 1.95 3.43 1.13 4.00 3.76 -9.02%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 19/09/13 19/09/12 28/09/11 29/09/10 29/09/09 19/09/08 28/09/07 -
Price 2.74 2.02 1.66 3.26 2.85 1.67 5.40 -
P/RPS 2.07 1.61 1.51 1.56 0.50 0.32 1.73 3.03%
P/EPS 11.83 10.98 11.87 10.86 4.15 2.46 16.51 -5.39%
EY 8.46 9.10 8.43 9.21 24.08 40.73 6.06 5.71%
DY 5.11 4.46 4.52 6.24 14.74 21.80 3.26 7.77%
P/NAPS 2.17 1.74 1.57 3.08 1.29 0.87 3.21 -6.31%

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