[BESHOM] QoQ Annualized Quarter Result on 30-Apr-2012 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 3.4%
YoY- 19.86%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 259,008 251,818 242,416 239,533 226,618 214,344 203,892 17.20%
PBT 65,817 68,586 55,320 48,778 47,098 44,628 44,256 30.13%
Tax -15,381 -14,914 -13,968 -13,076 -12,496 -11,738 -12,104 17.23%
NP 50,436 53,672 41,352 35,702 34,602 32,890 32,152 34.82%
-
NP to SH 49,794 52,748 41,092 34,003 32,885 31,202 30,936 37.14%
-
Tax Rate 23.37% 21.74% 25.25% 26.81% 26.53% 26.30% 27.35% -
Total Cost 208,572 198,146 201,064 203,831 192,016 181,454 171,740 13.76%
-
Net Worth 243,690 246,077 230,496 221,000 213,342 219,451 211,835 9.74%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - 23,813 - 17,918 - 7,980 - -
Div Payout % - 45.15% - 52.70% - 25.58% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 243,690 246,077 230,496 221,000 213,342 219,451 211,835 9.74%
NOSH 198,122 198,449 198,704 199,099 199,385 199,501 199,844 -0.57%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 19.47% 21.31% 17.06% 14.90% 15.27% 15.34% 15.77% -
ROE 20.43% 21.44% 17.83% 15.39% 15.41% 14.22% 14.60% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 130.73 126.89 122.00 120.31 113.66 107.44 102.03 17.87%
EPS 25.13 26.58 20.68 17.07 16.49 15.64 15.48 37.92%
DPS 0.00 12.00 0.00 9.00 0.00 4.00 0.00 -
NAPS 1.23 1.24 1.16 1.11 1.07 1.10 1.06 10.37%
Adjusted Per Share Value based on latest NOSH - 199,195
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 86.25 83.86 80.73 79.77 75.46 71.38 67.90 17.20%
EPS 16.58 17.57 13.68 11.32 10.95 10.39 10.30 37.15%
DPS 0.00 7.93 0.00 5.97 0.00 2.66 0.00 -
NAPS 0.8115 0.8194 0.7676 0.7359 0.7104 0.7308 0.7054 9.74%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 2.40 2.22 2.08 2.17 2.20 1.93 2.07 -
P/RPS 1.84 1.75 1.70 1.80 1.94 1.80 2.03 -6.31%
P/EPS 9.55 8.35 10.06 12.71 13.34 12.34 13.37 -20.01%
EY 10.47 11.97 9.94 7.87 7.50 8.10 7.48 25.00%
DY 0.00 5.41 0.00 4.15 0.00 2.07 0.00 -
P/NAPS 1.95 1.79 1.79 1.95 2.06 1.75 1.95 0.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 19/12/12 19/09/12 28/06/12 29/03/12 21/12/11 28/09/11 -
Price 2.44 2.17 2.02 2.08 2.13 1.80 1.66 -
P/RPS 1.87 1.71 1.66 1.73 1.87 1.68 1.63 9.54%
P/EPS 9.71 8.16 9.77 12.18 12.91 11.51 10.72 -6.35%
EY 10.30 12.25 10.24 8.21 7.74 8.69 9.33 6.78%
DY 0.00 5.53 0.00 4.33 0.00 2.22 0.00 -
P/NAPS 1.98 1.75 1.74 1.87 1.99 1.64 1.57 16.64%

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