[BESHOM] YoY TTM Result on 31-Oct-2009 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 16.27%
YoY- 16.85%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 258,270 223,053 337,491 515,960 434,232 247,912 152,634 9.15%
PBT 60,757 43,732 60,565 96,798 78,908 40,520 19,867 20.45%
Tax -14,663 -12,086 -13,161 -29,550 -21,421 -11,147 -5,224 18.75%
NP 46,094 31,646 47,404 67,248 57,487 29,373 14,643 21.03%
-
NP to SH 44,777 29,687 45,884 66,448 56,866 26,093 13,699 21.80%
-
Tax Rate 24.13% 27.64% 21.73% 30.53% 27.15% 27.51% 26.29% -
Total Cost 212,176 191,407 290,087 448,712 376,745 218,539 137,991 7.42%
-
Net Worth 246,180 219,664 217,715 166,619 165,085 100,693 98,105 16.55%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 25,855 14,977 36,276 34,711 32,438 13,895 8,234 20.98%
Div Payout % 57.74% 50.45% 79.06% 52.24% 57.04% 53.25% 60.11% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 246,180 219,664 217,715 166,619 165,085 100,693 98,105 16.55%
NOSH 198,532 199,695 199,739 83,309 83,376 67,129 65,403 20.30%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 17.85% 14.19% 14.05% 13.03% 13.24% 11.85% 9.59% -
ROE 18.19% 13.51% 21.08% 39.88% 34.45% 25.91% 13.96% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 130.09 111.70 168.97 619.33 520.81 369.31 233.37 -9.27%
EPS 22.55 14.87 22.97 79.76 68.20 38.87 20.95 1.23%
DPS 13.00 7.50 18.16 42.00 38.91 20.70 12.59 0.53%
NAPS 1.24 1.10 1.09 2.00 1.98 1.50 1.50 -3.11%
Adjusted Per Share Value based on latest NOSH - 83,309
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 85.16 73.54 111.28 170.12 143.17 81.74 50.33 9.15%
EPS 14.76 9.79 15.13 21.91 18.75 8.60 4.52 21.78%
DPS 8.53 4.94 11.96 11.44 10.70 4.58 2.72 20.96%
NAPS 0.8117 0.7243 0.7178 0.5494 0.5443 0.332 0.3235 16.55%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.22 1.93 3.08 3.75 1.55 6.16 2.94 -
P/RPS 1.71 1.73 1.82 0.61 0.30 1.67 1.26 5.21%
P/EPS 9.84 12.98 13.41 4.70 2.27 15.85 14.04 -5.74%
EY 10.16 7.70 7.46 21.27 44.00 6.31 7.12 6.09%
DY 5.86 3.89 5.90 11.20 25.10 3.36 4.28 5.37%
P/NAPS 1.79 1.75 2.83 1.88 0.78 4.11 1.96 -1.49%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 21/12/11 17/12/10 22/12/09 18/12/08 19/12/07 21/12/06 -
Price 2.17 1.80 2.93 3.75 1.53 6.12 3.34 -
P/RPS 1.67 1.61 1.73 0.61 0.29 1.66 1.43 2.61%
P/EPS 9.62 12.11 12.75 4.70 2.24 15.74 15.95 -8.07%
EY 10.39 8.26 7.84 21.27 44.58 6.35 6.27 8.77%
DY 5.99 4.17 6.20 11.20 25.43 3.38 3.77 8.01%
P/NAPS 1.75 1.64 2.69 1.88 0.77 4.08 2.23 -3.95%

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