[BESHOM] QoQ Annualized Quarter Result on 30-Apr-2010 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -6.55%
YoY- 35.01%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 219,992 214,748 219,004 511,064 549,636 561,892 594,288 -48.35%
PBT 38,528 39,742 43,140 95,627 106,890 109,864 105,148 -48.70%
Tax -10,254 -10,726 -11,644 -23,763 -30,652 -31,924 -31,072 -52.14%
NP 28,273 29,016 31,496 71,864 76,238 77,940 74,076 -47.29%
-
NP to SH 27,044 27,870 31,216 70,597 75,545 77,300 73,852 -48.72%
-
Tax Rate 26.61% 26.99% 26.99% 24.85% 28.68% 29.06% 29.55% -
Total Cost 191,718 185,732 187,508 439,200 473,397 483,952 520,212 -48.50%
-
Net Worth 197,639 217,609 211,566 203,643 202,234 204,166 184,047 4.85%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 5,323 7,985 - 56,900 15,535 16,666 - -
Div Payout % 19.69% 28.65% - 80.60% 20.56% 21.56% - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 197,639 217,609 211,566 203,643 202,234 204,166 184,047 4.85%
NOSH 199,635 199,641 199,590 199,650 83,224 83,333 83,279 78.83%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 12.85% 13.51% 14.38% 14.06% 13.87% 13.87% 12.46% -
ROE 13.68% 12.81% 14.75% 34.67% 37.36% 37.86% 40.13% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 110.20 107.57 109.73 255.98 660.43 674.27 713.61 -71.11%
EPS 13.55 13.96 15.64 35.36 90.77 92.76 88.68 -71.32%
DPS 2.67 4.00 0.00 28.50 18.67 20.00 0.00 -
NAPS 0.99 1.09 1.06 1.02 2.43 2.45 2.21 -41.36%
Adjusted Per Share Value based on latest NOSH - 199,677
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 73.26 71.51 72.93 170.19 183.03 187.11 197.90 -48.35%
EPS 9.01 9.28 10.40 23.51 25.16 25.74 24.59 -48.70%
DPS 1.77 2.66 0.00 18.95 5.17 5.55 0.00 -
NAPS 0.6581 0.7246 0.7045 0.6781 0.6734 0.6799 0.6129 4.84%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.65 3.08 3.64 4.17 4.18 3.75 2.49 -
P/RPS 2.40 2.86 3.32 1.63 0.63 0.56 0.35 259.67%
P/EPS 19.56 22.06 23.27 11.79 4.60 4.04 2.81 263.27%
EY 5.11 4.53 4.30 8.48 21.72 24.74 35.61 -72.49%
DY 1.01 1.30 0.00 6.83 4.47 5.33 0.00 -
P/NAPS 2.68 2.83 3.43 4.09 1.72 1.53 1.13 77.56%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 17/12/10 29/09/10 25/06/10 19/03/10 22/12/09 29/09/09 -
Price 2.27 2.93 3.26 4.12 4.68 3.75 2.85 -
P/RPS 2.06 2.72 2.97 1.61 0.71 0.56 0.40 197.33%
P/EPS 16.76 20.99 20.84 11.65 5.16 4.04 3.21 200.05%
EY 5.97 4.76 4.80 8.58 19.40 24.74 31.12 -66.63%
DY 1.17 1.37 0.00 6.92 3.99 5.33 0.00 -
P/NAPS 2.29 2.69 3.08 4.04 1.93 1.53 1.29 46.45%

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