[BESHOM] YoY TTM Result on 31-Jul-2012 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 7.47%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 245,443 248,524 260,608 249,164 219,476 417,243 470,878 -10.28%
PBT 43,068 49,763 61,895 51,544 41,567 80,124 83,492 -10.44%
Tax -12,331 -11,400 -15,497 -13,542 -11,692 -18,905 -25,542 -11.42%
NP 30,737 38,363 46,398 38,002 29,875 61,219 57,950 -10.02%
-
NP to SH 30,102 37,702 45,671 36,544 27,951 59,938 57,151 -10.12%
-
Tax Rate 28.63% 22.91% 25.04% 26.27% 28.13% 23.59% 30.59% -
Total Cost 214,706 210,161 214,210 211,162 189,601 356,024 412,928 -10.32%
-
Net Worth 259,918 259,128 248,383 230,496 211,835 211,566 184,047 5.91%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 29,375 27,568 27,734 17,937 14,978 40,613 34,717 -2.74%
Div Payout % 97.59% 73.12% 60.73% 49.08% 53.59% 67.76% 60.75% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 259,918 259,128 248,383 230,496 211,835 211,566 184,047 5.91%
NOSH 195,427 196,309 197,130 198,704 199,844 199,590 83,279 15.26%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 12.52% 15.44% 17.80% 15.25% 13.61% 14.67% 12.31% -
ROE 11.58% 14.55% 18.39% 15.85% 13.19% 28.33% 31.05% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 125.59 126.60 132.20 125.39 109.82 209.05 565.42 -22.17%
EPS 15.40 19.21 23.17 18.39 13.99 30.03 68.63 -22.03%
DPS 15.00 14.00 14.00 9.00 7.50 20.35 42.00 -15.76%
NAPS 1.33 1.32 1.26 1.16 1.06 1.06 2.21 -8.11%
Adjusted Per Share Value based on latest NOSH - 198,704
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 80.93 81.94 85.93 82.15 72.36 137.57 155.26 -10.28%
EPS 9.93 12.43 15.06 12.05 9.22 19.76 18.84 -10.11%
DPS 9.69 9.09 9.14 5.91 4.94 13.39 11.45 -2.74%
NAPS 0.857 0.8544 0.819 0.76 0.6985 0.6976 0.6068 5.91%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.25 2.61 2.68 2.08 2.07 3.64 2.49 -
P/RPS 1.79 2.06 2.03 1.66 1.88 1.74 0.44 26.33%
P/EPS 14.61 13.59 11.57 11.31 14.80 12.12 3.63 26.10%
EY 6.85 7.36 8.64 8.84 6.76 8.25 27.56 -20.69%
DY 6.67 5.36 5.22 4.33 3.62 5.59 16.87 -14.32%
P/NAPS 1.69 1.98 2.13 1.79 1.95 3.43 1.13 6.93%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 23/09/15 24/09/14 19/09/13 19/09/12 28/09/11 29/09/10 29/09/09 -
Price 2.29 2.69 2.74 2.02 1.66 3.26 2.85 -
P/RPS 1.82 2.12 2.07 1.61 1.51 1.56 0.50 24.01%
P/EPS 14.87 14.01 11.83 10.98 11.87 10.86 4.15 23.69%
EY 6.73 7.14 8.46 9.10 8.43 9.21 24.08 -19.13%
DY 6.55 5.20 5.11 4.46 4.52 6.24 14.74 -12.63%
P/NAPS 1.72 2.04 2.17 1.74 1.57 3.08 1.29 4.90%

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