[BESHOM] QoQ Annualized Quarter Result on 31-Oct-2010 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
17-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- -10.72%
YoY- -63.95%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 203,892 223,254 219,992 214,748 219,004 511,064 549,636 -48.46%
PBT 44,256 41,288 38,528 39,742 43,140 95,627 106,890 -44.53%
Tax -12,104 -11,578 -10,254 -10,726 -11,644 -23,763 -30,652 -46.26%
NP 32,152 29,710 28,273 29,016 31,496 71,864 76,238 -43.85%
-
NP to SH 30,936 28,370 27,044 27,870 31,216 70,597 75,545 -44.94%
-
Tax Rate 27.35% 28.04% 26.61% 26.99% 26.99% 24.85% 28.68% -
Total Cost 171,740 193,544 191,718 185,732 187,508 439,200 473,397 -49.22%
-
Net Worth 211,835 203,639 197,639 217,609 211,566 203,643 202,234 3.14%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 14,973 5,323 7,985 - 56,900 15,535 -
Div Payout % - 52.78% 19.69% 28.65% - 80.60% 20.56% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 211,835 203,639 197,639 217,609 211,566 203,643 202,234 3.14%
NOSH 199,844 199,646 199,635 199,641 199,590 199,650 83,224 79.60%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 15.77% 13.31% 12.85% 13.51% 14.38% 14.06% 13.87% -
ROE 14.60% 13.93% 13.68% 12.81% 14.75% 34.67% 37.36% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 102.03 111.82 110.20 107.57 109.73 255.98 660.43 -71.30%
EPS 15.48 14.21 13.55 13.96 15.64 35.36 90.77 -69.34%
DPS 0.00 7.50 2.67 4.00 0.00 28.50 18.67 -
NAPS 1.06 1.02 0.99 1.09 1.06 1.02 2.43 -42.56%
Adjusted Per Share Value based on latest NOSH - 199,739
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 67.90 74.34 73.26 71.51 72.93 170.19 183.03 -48.46%
EPS 10.30 9.45 9.01 9.28 10.40 23.51 25.16 -44.95%
DPS 0.00 4.99 1.77 2.66 0.00 18.95 5.17 -
NAPS 0.7054 0.6781 0.6581 0.7246 0.7045 0.6781 0.6734 3.15%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.07 2.26 2.65 3.08 3.64 4.17 4.18 -
P/RPS 2.03 2.02 2.40 2.86 3.32 1.63 0.63 118.62%
P/EPS 13.37 15.90 19.56 22.06 23.27 11.79 4.60 104.06%
EY 7.48 6.29 5.11 4.53 4.30 8.48 21.72 -50.96%
DY 0.00 3.32 1.01 1.30 0.00 6.83 4.47 -
P/NAPS 1.95 2.22 2.68 2.83 3.43 4.09 1.72 8.75%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 23/06/11 23/03/11 17/12/10 29/09/10 25/06/10 19/03/10 -
Price 1.66 2.16 2.27 2.93 3.26 4.12 4.68 -
P/RPS 1.63 1.93 2.06 2.72 2.97 1.61 0.71 74.29%
P/EPS 10.72 15.20 16.76 20.99 20.84 11.65 5.16 63.03%
EY 9.33 6.58 5.97 4.76 4.80 8.58 19.40 -38.69%
DY 0.00 3.47 1.17 1.37 0.00 6.92 3.99 -
P/NAPS 1.57 2.12 2.29 2.69 3.08 4.04 1.93 -12.89%

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