[BESHOM] QoQ 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- 9.99%
YoY- 32.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 72,273 68,347 65,305 60,604 69,569 62,792 56,199 18.27%
PBT 14,567 15,070 20,463 13,830 13,454 13,010 11,250 18.81%
Tax -4,383 -4,080 -3,965 -3,492 -3,703 -3,503 -2,844 33.45%
NP 10,184 10,990 16,498 10,338 9,751 9,507 8,406 13.65%
-
NP to SH 9,807 10,971 16,101 10,273 9,340 9,063 7,868 15.83%
-
Tax Rate 30.09% 27.07% 19.38% 25.25% 27.52% 26.93% 25.28% -
Total Cost 62,089 57,357 48,807 50,266 59,818 53,285 47,793 19.07%
-
Net Worth 241,296 243,579 246,180 230,496 221,107 213,129 219,664 6.46%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 15,822 - 11,911 - 13,943 - 3,993 150.61%
Div Payout % 161.34% - 73.98% - 149.29% - 50.76% -
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 241,296 243,579 246,180 230,496 221,107 213,129 219,664 6.46%
NOSH 197,784 198,032 198,532 198,704 199,195 199,186 199,695 -0.63%
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 14.09% 16.08% 25.26% 17.06% 14.02% 15.14% 14.96% -
ROE 4.06% 4.50% 6.54% 4.46% 4.22% 4.25% 3.58% -
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 36.54 34.51 32.89 30.50 34.92 31.52 28.14 19.04%
EPS 4.96 5.54 8.11 5.17 4.69 4.55 3.94 16.60%
DPS 8.00 0.00 6.00 0.00 7.00 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 24.07 22.76 21.75 20.18 23.17 20.91 18.71 18.30%
EPS 3.27 3.65 5.36 3.42 3.11 3.02 2.62 15.93%
DPS 5.27 0.00 3.97 0.00 4.64 0.00 1.33 150.61%
NAPS 0.8035 0.8111 0.8198 0.7676 0.7363 0.7097 0.7315 6.46%
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 6.27 6.95 6.75 6.82 6.21 6.98 6.86 -5.82%
P/EPS 46.18 43.32 27.37 40.23 46.28 48.35 48.98 -3.85%
EY 2.17 2.31 3.65 2.49 2.16 2.07 2.04 4.20%
DY 3.49 0.00 2.70 0.00 3.23 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 7.17 7.07 6.60 6.62 5.96 6.76 6.40 7.87%
P/EPS 52.84 44.04 26.76 39.07 44.36 46.81 45.69 10.18%
EY 1.89 2.27 3.74 2.56 2.25 2.14 2.19 -9.36%
DY 3.05 0.00 2.76 0.00 3.37 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