[BESHOM] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -5.31%
YoY- 38.67%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 255,894 240,568 218,732 266,529 259,008 251,818 242,416 3.66%
PBT 54,113 52,866 47,180 63,930 65,817 68,586 55,320 -1.45%
Tax -13,780 -13,626 -12,276 -15,919 -15,381 -14,914 -13,968 -0.89%
NP 40,333 39,240 34,904 48,011 50,436 53,672 41,352 -1.64%
-
NP to SH 39,660 38,660 35,168 47,153 49,794 52,748 41,092 -2.33%
-
Tax Rate 25.47% 25.77% 26.02% 24.90% 23.37% 21.74% 25.25% -
Total Cost 215,561 201,328 183,828 218,518 208,572 198,146 201,064 4.73%
-
Net Worth 244,263 258,390 248,383 241,112 243,690 246,077 230,496 3.93%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 15,779 - 15,810 - 23,813 - -
Div Payout % - 40.82% - 33.53% - 45.15% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 244,263 258,390 248,383 241,112 243,690 246,077 230,496 3.93%
NOSH 196,986 197,244 197,130 197,633 198,122 198,449 198,704 -0.57%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 15.76% 16.31% 15.96% 18.01% 19.47% 21.31% 17.06% -
ROE 16.24% 14.96% 14.16% 19.56% 20.43% 21.44% 17.83% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 129.90 121.96 110.96 134.86 130.73 126.89 122.00 4.25%
EPS 20.13 19.60 17.84 23.86 25.13 26.58 20.68 -1.77%
DPS 0.00 8.00 0.00 8.00 0.00 12.00 0.00 -
NAPS 1.24 1.31 1.26 1.22 1.23 1.24 1.16 4.53%
Adjusted Per Share Value based on latest NOSH - 197,784
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 85.21 80.11 72.84 88.75 86.25 83.86 80.73 3.65%
EPS 13.21 12.87 11.71 15.70 16.58 17.57 13.68 -2.29%
DPS 0.00 5.25 0.00 5.26 0.00 7.93 0.00 -
NAPS 0.8134 0.8604 0.8271 0.8029 0.8115 0.8194 0.7676 3.92%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.53 2.79 2.68 2.29 2.40 2.22 2.08 -
P/RPS 1.95 2.29 2.42 1.70 1.84 1.75 1.70 9.55%
P/EPS 12.57 14.23 15.02 9.60 9.55 8.35 10.06 15.96%
EY 7.96 7.03 6.66 10.42 10.47 11.97 9.94 -13.72%
DY 0.00 2.87 0.00 3.49 0.00 5.41 0.00 -
P/NAPS 2.04 2.13 2.13 1.88 1.95 1.79 1.79 9.08%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 18/12/13 19/09/13 26/06/13 27/03/13 19/12/12 19/09/12 -
Price 2.48 2.62 2.74 2.62 2.44 2.17 2.02 -
P/RPS 1.91 2.15 2.47 1.94 1.87 1.71 1.66 9.77%
P/EPS 12.32 13.37 15.36 10.98 9.71 8.16 9.77 16.67%
EY 8.12 7.48 6.51 9.11 10.30 12.25 10.24 -14.29%
DY 0.00 3.05 0.00 3.05 0.00 5.53 0.00 -
P/NAPS 2.00 2.00 2.17 2.15 1.98 1.75 1.74 9.70%

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