[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 48.95%
YoY- 23.45%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 280,946 148,572 435,216 302,331 200,202 112,910 373,823 -17.29%
PBT 54,932 26,287 75,887 52,582 34,020 18,682 67,716 -12.98%
Tax -15,962 -7,768 -22,876 -15,441 -9,288 -5,102 -18,598 -9.66%
NP 38,970 18,519 53,011 37,141 24,732 13,580 49,118 -14.26%
-
NP to SH 38,650 18,463 52,290 36,480 24,491 13,602 48,535 -14.05%
-
Tax Rate 29.06% 29.55% 30.14% 29.37% 27.30% 27.31% 27.46% -
Total Cost 241,976 130,053 382,205 265,190 175,470 99,330 324,705 -17.75%
-
Net Worth 204,166 184,047 164,064 153,910 161,103 156,261 132,568 33.25%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 8,333 - 26,382 - 8,136 - 30,129 -57.45%
Div Payout % 21.56% - 50.45% - 33.22% - 62.08% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 204,166 184,047 164,064 153,910 161,103 156,261 132,568 33.25%
NOSH 83,333 83,279 82,444 81,867 81,365 80,964 75,323 6.94%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 13.87% 12.46% 12.18% 12.28% 12.35% 12.03% 13.14% -
ROE 18.93% 10.03% 31.87% 23.70% 15.20% 8.70% 36.61% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 337.14 178.40 527.89 369.29 246.05 139.46 496.29 -22.66%
EPS 46.38 22.17 63.42 44.56 30.10 16.80 60.41 -16.11%
DPS 10.00 0.00 32.00 0.00 10.00 0.00 40.00 -60.21%
NAPS 2.45 2.21 1.99 1.88 1.98 1.93 1.76 24.59%
Adjusted Per Share Value based on latest NOSH - 81,892
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 93.56 49.47 144.93 100.68 66.67 37.60 124.48 -17.29%
EPS 12.87 6.15 17.41 12.15 8.16 4.53 16.16 -14.04%
DPS 2.78 0.00 8.79 0.00 2.71 0.00 10.03 -57.39%
NAPS 0.6799 0.6129 0.5463 0.5125 0.5365 0.5204 0.4415 33.25%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.75 2.49 1.89 1.61 1.55 7.72 1.72 -
P/RPS 1.11 1.40 0.36 0.44 0.63 5.54 0.35 115.40%
P/EPS 8.09 11.23 2.98 3.61 5.15 45.95 2.67 108.96%
EY 12.37 8.90 33.56 27.68 19.42 2.18 37.46 -52.12%
DY 2.67 0.00 16.93 0.00 6.45 0.00 23.26 -76.28%
P/NAPS 1.53 1.13 0.95 0.86 0.78 4.00 0.98 34.46%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 29/09/09 26/06/09 27/03/09 18/12/08 19/09/08 26/06/08 -
Price 3.75 2.85 2.22 1.67 1.53 1.67 1.85 -
P/RPS 1.11 1.60 0.42 0.45 0.62 1.20 0.37 107.59%
P/EPS 8.09 12.86 3.50 3.75 5.08 9.94 2.87 99.17%
EY 12.37 7.78 28.57 26.68 19.67 10.06 34.83 -49.75%
DY 2.67 0.00 14.41 0.00 6.54 0.00 21.62 -75.10%
P/NAPS 1.53 1.29 1.12 0.89 0.77 0.87 1.05 28.44%

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