[BESHOM] QoQ Cumulative 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- 37.86%
YoY- 19.86%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 194,256 125,909 60,604 239,533 169,964 107,172 50,973 142.99%
PBT 49,363 34,293 13,830 48,778 35,324 22,314 11,064 169.78%
Tax -11,536 -7,457 -3,492 -13,076 -9,372 -5,869 -3,026 143.05%
NP 37,827 26,836 10,338 35,702 25,952 16,445 8,038 179.51%
-
NP to SH 37,346 26,374 10,273 34,003 24,664 15,601 7,734 184.32%
-
Tax Rate 23.37% 21.74% 25.25% 26.81% 26.53% 26.30% 27.35% -
Total Cost 156,429 99,073 50,266 203,831 144,012 90,727 42,935 135.84%
-
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 - 11,906 - 17,918 - 3,990 - -
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 15.33% 10.72% 4.46% 15.39% 11.56% 7.11% 3.65% -
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 98.05 63.45 30.50 120.31 85.24 53.72 25.51 144.37%
EPS 18.85 13.29 5.17 17.07 12.37 7.82 3.87 185.96%
DPS 0.00 6.00 0.00 9.00 0.00 2.00 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 64.69 41.93 20.18 79.77 56.60 35.69 16.97 143.03%
EPS 12.44 8.78 3.42 11.32 8.21 5.20 2.58 184.05%
DPS 0.00 3.97 0.00 5.97 0.00 1.33 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 2.45 3.50 6.82 1.80 2.58 3.59 8.12 -54.85%
P/EPS 12.73 16.70 40.23 12.71 17.78 24.68 53.49 -61.42%
EY 7.85 5.99 2.49 7.87 5.62 4.05 1.87 159.09%
DY 0.00 2.70 0.00 4.15 0.00 1.04 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 2.49 3.42 6.62 1.73 2.50 3.35 6.51 -47.15%
P/EPS 12.94 16.33 39.07 12.18 17.22 23.02 42.89 -54.85%
EY 7.73 6.12 2.56 8.21 5.81 4.34 2.33 121.63%
DY 0.00 2.76 0.00 4.33 0.00 1.11 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