[BESHOM] YoY TTM Result on 31-Oct-2011 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 6.21%
YoY- -35.3%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 240,649 260,904 258,270 223,053 337,491 515,960 434,232 -9.36%
PBT 44,812 56,070 60,757 43,732 60,565 96,798 78,908 -8.99%
Tax -9,872 -15,276 -14,663 -12,086 -13,161 -29,550 -21,421 -12.10%
NP 34,940 40,794 46,094 31,646 47,404 67,248 57,487 -7.96%
-
NP to SH 34,331 40,108 44,777 29,687 45,884 66,448 56,866 -8.06%
-
Tax Rate 22.03% 27.24% 24.13% 27.64% 21.73% 30.53% 27.15% -
Total Cost 205,709 220,110 212,176 191,407 290,087 448,712 376,745 -9.58%
-
Net Worth 247,408 258,033 246,180 219,664 217,715 166,619 165,085 6.97%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 27,543 23,701 25,855 14,977 36,276 34,711 32,438 -2.68%
Div Payout % 80.23% 59.09% 57.74% 50.45% 79.06% 52.24% 57.04% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 247,408 258,033 246,180 219,664 217,715 166,619 165,085 6.97%
NOSH 196,356 196,971 198,532 199,695 199,739 83,309 83,376 15.33%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 14.52% 15.64% 17.85% 14.19% 14.05% 13.03% 13.24% -
ROE 13.88% 15.54% 18.19% 13.51% 21.08% 39.88% 34.45% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 122.56 132.46 130.09 111.70 168.97 619.33 520.81 -21.41%
EPS 17.48 20.36 22.55 14.87 22.97 79.76 68.20 -20.29%
DPS 14.00 12.00 13.00 7.50 18.16 42.00 38.91 -15.65%
NAPS 1.26 1.31 1.24 1.10 1.09 2.00 1.98 -7.25%
Adjusted Per Share Value based on latest NOSH - 199,695
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 80.14 86.88 86.00 74.28 112.39 171.82 144.60 -9.36%
EPS 11.43 13.36 14.91 9.89 15.28 22.13 18.94 -8.06%
DPS 9.17 7.89 8.61 4.99 12.08 11.56 10.80 -2.68%
NAPS 0.8239 0.8593 0.8198 0.7315 0.725 0.5548 0.5497 6.97%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.59 2.79 2.22 1.93 3.08 3.75 1.55 -
P/RPS 2.11 2.11 1.71 1.73 1.82 0.61 0.30 38.39%
P/EPS 14.81 13.70 9.84 12.98 13.41 4.70 2.27 36.67%
EY 6.75 7.30 10.16 7.70 7.46 21.27 44.00 -26.82%
DY 5.41 4.30 5.86 3.89 5.90 11.20 25.10 -22.55%
P/NAPS 2.06 2.13 1.79 1.75 2.83 1.88 0.78 17.56%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 16/12/14 18/12/13 19/12/12 21/12/11 17/12/10 22/12/09 18/12/08 -
Price 2.19 2.62 2.17 1.80 2.93 3.75 1.53 -
P/RPS 1.79 1.98 1.67 1.61 1.73 0.61 0.29 35.41%
P/EPS 12.53 12.87 9.62 12.11 12.75 4.70 2.24 33.21%
EY 7.98 7.77 10.39 8.26 7.84 21.27 44.58 -24.91%
DY 6.39 4.58 5.99 4.17 6.20 11.20 25.43 -20.55%
P/NAPS 1.74 2.00 1.75 1.64 2.69 1.88 0.77 14.54%

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