[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -69.79%
YoY- 32.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 266,529 194,256 125,909 60,604 239,533 169,964 107,172 83.66%
PBT 63,930 49,363 34,293 13,830 48,778 35,324 22,314 101.85%
Tax -15,919 -11,536 -7,457 -3,492 -13,076 -9,372 -5,869 94.61%
NP 48,011 37,827 26,836 10,338 35,702 25,952 16,445 104.40%
-
NP to SH 47,153 37,346 26,374 10,273 34,003 24,664 15,601 109.18%
-
Tax Rate 24.90% 23.37% 21.74% 25.25% 26.81% 26.53% 26.30% -
Total Cost 218,518 156,429 99,073 50,266 203,831 144,012 90,727 79.77%
-
Net Worth 241,112 243,690 246,077 230,496 221,000 213,342 219,451 6.48%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 15,810 - 11,906 - 17,918 - 3,990 150.61%
Div Payout % 33.53% - 45.15% - 52.70% - 25.58% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 241,112 243,690 246,077 230,496 221,000 213,342 219,451 6.48%
NOSH 197,633 198,122 198,449 198,704 199,099 199,385 199,501 -0.62%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 18.01% 19.47% 21.31% 17.06% 14.90% 15.27% 15.34% -
ROE 19.56% 15.33% 10.72% 4.46% 15.39% 11.56% 7.11% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 134.86 98.05 63.45 30.50 120.31 85.24 53.72 84.81%
EPS 23.86 18.85 13.29 5.17 17.07 12.37 7.82 110.50%
DPS 8.00 0.00 6.00 0.00 9.00 0.00 2.00 152.19%
NAPS 1.22 1.23 1.24 1.16 1.11 1.07 1.10 7.15%
Adjusted Per Share Value based on latest NOSH - 198,704
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 88.75 64.69 41.93 20.18 79.77 56.60 35.69 83.64%
EPS 15.70 12.44 8.78 3.42 11.32 8.21 5.20 109.03%
DPS 5.26 0.00 3.97 0.00 5.97 0.00 1.33 150.29%
NAPS 0.8029 0.8115 0.8194 0.7676 0.7359 0.7104 0.7308 6.47%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 2.29 2.40 2.22 2.08 2.17 2.20 1.93 -
P/RPS 1.70 2.45 3.50 6.82 1.80 2.58 3.59 -39.27%
P/EPS 9.60 12.73 16.70 40.23 12.71 17.78 24.68 -46.74%
EY 10.42 7.85 5.99 2.49 7.87 5.62 4.05 87.87%
DY 3.49 0.00 2.70 0.00 4.15 0.00 1.04 124.30%
P/NAPS 1.88 1.95 1.79 1.79 1.95 2.06 1.75 4.89%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 26/06/13 27/03/13 19/12/12 19/09/12 28/06/12 29/03/12 21/12/11 -
Price 2.62 2.44 2.17 2.02 2.08 2.13 1.80 -
P/RPS 1.94 2.49 3.42 6.62 1.73 2.50 3.35 -30.54%
P/EPS 10.98 12.94 16.33 39.07 12.18 17.22 23.02 -38.98%
EY 9.11 7.73 6.12 2.56 8.21 5.81 4.34 64.01%
DY 3.05 0.00 2.76 0.00 4.33 0.00 1.11 96.29%
P/NAPS 2.15 1.98 1.75 1.74 1.87 1.99 1.64 19.80%

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