[BESHOM] QoQ Annualized Quarter 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- 4.67%
YoY- 57.81%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 219,004 511,064 549,636 561,892 594,288 435,216 403,108 -33.49%
PBT 43,140 95,627 106,890 109,864 105,148 75,887 70,109 -27.72%
Tax -11,644 -23,763 -30,652 -31,924 -31,072 -22,876 -20,588 -31.68%
NP 31,496 71,864 76,238 77,940 74,076 53,011 49,521 -26.10%
-
NP to SH 31,216 70,597 75,545 77,300 73,852 52,290 48,640 -25.65%
-
Tax Rate 26.99% 24.85% 28.68% 29.06% 29.55% 30.14% 29.37% -
Total Cost 187,508 439,200 473,397 483,952 520,212 382,205 353,586 -34.55%
-
Net Worth 211,566 203,643 202,234 204,166 184,047 164,064 153,910 23.70%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 56,900 15,535 16,666 - 26,382 - -
Div Payout % - 80.60% 20.56% 21.56% - 50.45% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 211,566 203,643 202,234 204,166 184,047 164,064 153,910 23.70%
NOSH 199,590 199,650 83,224 83,333 83,279 82,444 81,867 81.43%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 14.38% 14.06% 13.87% 13.87% 12.46% 12.18% 12.28% -
ROE 14.75% 34.67% 37.36% 37.86% 40.13% 31.87% 31.60% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 109.73 255.98 660.43 674.27 713.61 527.89 492.39 -63.34%
EPS 15.64 35.36 90.77 92.76 88.68 63.42 59.41 -59.02%
DPS 0.00 28.50 18.67 20.00 0.00 32.00 0.00 -
NAPS 1.06 1.02 2.43 2.45 2.21 1.99 1.88 -31.82%
Adjusted Per Share Value based on latest NOSH - 83,309
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 72.93 170.19 183.03 187.11 197.90 144.93 134.24 -33.49%
EPS 10.40 23.51 25.16 25.74 24.59 17.41 16.20 -25.64%
DPS 0.00 18.95 5.17 5.55 0.00 8.79 0.00 -
NAPS 0.7045 0.6781 0.6734 0.6799 0.6129 0.5463 0.5125 23.70%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.64 4.17 4.18 3.75 2.49 1.89 1.61 -
P/RPS 3.32 1.63 0.63 0.56 0.35 0.36 0.33 368.00%
P/EPS 23.27 11.79 4.60 4.04 2.81 2.98 2.71 320.98%
EY 4.30 8.48 21.72 24.74 35.61 33.56 36.90 -76.23%
DY 0.00 6.83 4.47 5.33 0.00 16.93 0.00 -
P/NAPS 3.43 4.09 1.72 1.53 1.13 0.95 0.86 152.13%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 25/06/10 19/03/10 22/12/09 29/09/09 26/06/09 27/03/09 -
Price 3.26 4.12 4.68 3.75 2.85 2.22 1.67 -
P/RPS 2.97 1.61 0.71 0.56 0.40 0.42 0.34 325.83%
P/EPS 20.84 11.65 5.16 4.04 3.21 3.50 2.81 281.69%
EY 4.80 8.58 19.40 24.74 31.12 28.57 35.58 -73.79%
DY 0.00 6.92 3.99 5.33 0.00 14.41 0.00 -
P/NAPS 3.08 4.04 1.93 1.53 1.29 1.12 0.89 129.31%

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