[BESHOM] QoQ Quarter Result on 30-Apr-2011 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 21.92%
YoY- -44.49%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 62,792 56,199 50,973 58,260 57,621 52,622 54,751 9.53%
PBT 13,010 11,250 11,064 12,392 9,026 9,085 10,785 13.28%
Tax -3,503 -2,844 -3,026 -3,887 -2,329 -2,450 -2,911 13.09%
NP 9,507 8,406 8,038 8,505 6,697 6,635 7,874 13.34%
-
NP to SH 9,063 7,868 7,734 7,738 6,347 6,132 7,804 10.45%
-
Tax Rate 26.93% 25.28% 27.35% 31.37% 25.80% 26.97% 26.99% -
Total Cost 53,285 47,793 42,935 49,755 50,924 45,987 46,877 8.89%
-
Net Worth 213,129 219,664 211,835 199,696 197,595 217,715 211,566 0.49%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 3,993 - 10,983 - 3,994 - -
Div Payout % - 50.76% - 141.94% - 65.15% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 213,129 219,664 211,835 199,696 197,595 217,715 211,566 0.49%
NOSH 199,186 199,695 199,844 199,696 199,591 199,739 199,590 -0.13%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 15.14% 14.96% 15.77% 14.60% 11.62% 12.61% 14.38% -
ROE 4.25% 3.58% 3.65% 3.87% 3.21% 2.82% 3.69% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 31.52 28.14 25.51 29.17 28.87 26.35 27.43 9.68%
EPS 4.55 3.94 3.87 3.88 3.18 3.07 3.91 10.60%
DPS 0.00 2.00 0.00 5.50 0.00 2.00 0.00 -
NAPS 1.07 1.10 1.06 1.00 0.99 1.09 1.06 0.62%
Adjusted Per Share Value based on latest NOSH - 199,696
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 20.91 18.71 16.97 19.40 19.19 17.52 18.23 9.54%
EPS 3.02 2.62 2.58 2.58 2.11 2.04 2.60 10.46%
DPS 0.00 1.33 0.00 3.66 0.00 1.33 0.00 -
NAPS 0.7097 0.7315 0.7054 0.665 0.658 0.725 0.7045 0.49%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 2.20 1.93 2.07 2.26 2.65 3.08 3.64 -
P/RPS 6.98 6.86 8.12 7.75 9.18 11.69 13.27 -34.76%
P/EPS 48.35 48.98 53.49 58.32 83.33 100.33 93.09 -35.30%
EY 2.07 2.04 1.87 1.71 1.20 1.00 1.07 55.07%
DY 0.00 1.04 0.00 2.43 0.00 0.65 0.00 -
P/NAPS 2.06 1.75 1.95 2.26 2.68 2.83 3.43 -28.74%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 21/12/11 28/09/11 23/06/11 23/03/11 17/12/10 29/09/10 -
Price 2.13 1.80 1.66 2.16 2.27 2.93 3.26 -
P/RPS 6.76 6.40 6.51 7.40 7.86 11.12 11.88 -31.26%
P/EPS 46.81 45.69 42.89 55.74 71.38 95.44 83.38 -31.87%
EY 2.14 2.19 2.33 1.79 1.40 1.05 1.20 46.90%
DY 0.00 1.11 0.00 2.55 0.00 0.68 0.00 -
P/NAPS 1.99 1.64 1.57 2.16 2.29 2.69 3.08 -25.20%

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