[BESHOM] QoQ Quarter Result on 31-Jan-2012 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 15.19%
YoY- 42.79%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 65,305 60,604 69,569 62,792 56,199 50,973 58,260 7.86%
PBT 20,463 13,830 13,454 13,010 11,250 11,064 12,392 39.49%
Tax -3,965 -3,492 -3,703 -3,503 -2,844 -3,026 -3,887 1.32%
NP 16,498 10,338 9,751 9,507 8,406 8,038 8,505 55.22%
-
NP to SH 16,101 10,273 9,340 9,063 7,868 7,734 7,738 62.62%
-
Tax Rate 19.38% 25.25% 27.52% 26.93% 25.28% 27.35% 31.37% -
Total Cost 48,807 50,266 59,818 53,285 47,793 42,935 49,755 -1.26%
-
Net Worth 246,180 230,496 221,107 213,129 219,664 211,835 199,696 14.89%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 11,911 - 13,943 - 3,993 - 10,983 5.53%
Div Payout % 73.98% - 149.29% - 50.76% - 141.94% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 246,180 230,496 221,107 213,129 219,664 211,835 199,696 14.89%
NOSH 198,532 198,704 199,195 199,186 199,695 199,844 199,696 -0.38%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 25.26% 17.06% 14.02% 15.14% 14.96% 15.77% 14.60% -
ROE 6.54% 4.46% 4.22% 4.25% 3.58% 3.65% 3.87% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 32.89 30.50 34.92 31.52 28.14 25.51 29.17 8.29%
EPS 8.11 5.17 4.69 4.55 3.94 3.87 3.88 63.11%
DPS 6.00 0.00 7.00 0.00 2.00 0.00 5.50 5.94%
NAPS 1.24 1.16 1.11 1.07 1.10 1.06 1.00 15.34%
Adjusted Per Share Value based on latest NOSH - 199,186
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 21.75 20.18 23.17 20.91 18.71 16.97 19.40 7.88%
EPS 5.36 3.42 3.11 3.02 2.62 2.58 2.58 62.45%
DPS 3.97 0.00 4.64 0.00 1.33 0.00 3.66 5.54%
NAPS 0.8198 0.7676 0.7363 0.7097 0.7315 0.7054 0.665 14.89%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.22 2.08 2.17 2.20 1.93 2.07 2.26 -
P/RPS 6.75 6.82 6.21 6.98 6.86 8.12 7.75 -8.76%
P/EPS 27.37 40.23 46.28 48.35 48.98 53.49 58.32 -39.47%
EY 3.65 2.49 2.16 2.07 2.04 1.87 1.71 65.39%
DY 2.70 0.00 3.23 0.00 1.04 0.00 2.43 7.24%
P/NAPS 1.79 1.79 1.95 2.06 1.75 1.95 2.26 -14.33%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 19/09/12 28/06/12 29/03/12 21/12/11 28/09/11 23/06/11 -
Price 2.17 2.02 2.08 2.13 1.80 1.66 2.16 -
P/RPS 6.60 6.62 5.96 6.76 6.40 6.51 7.40 -7.31%
P/EPS 26.76 39.07 44.36 46.81 45.69 42.89 55.74 -38.55%
EY 3.74 2.56 2.25 2.14 2.19 2.33 1.79 63.07%
DY 2.76 0.00 3.37 0.00 1.11 0.00 2.55 5.39%
P/NAPS 1.75 1.74 1.87 1.99 1.64 1.57 2.16 -13.03%

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