[BESHOM] QoQ Quarter Result on 31-Oct-2009 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 9.33%
YoY- 85.38%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 54,751 98,837 131,281 132,374 148,572 132,885 102,129 -34.08%
PBT 10,785 15,460 25,235 28,644 26,287 23,305 18,562 -30.43%
Tax -2,911 -774 -7,026 -8,194 -7,768 -7,435 -6,153 -39.36%
NP 7,874 14,686 18,209 20,450 18,519 15,870 12,409 -26.21%
-
NP to SH 7,804 13,939 18,009 20,186 18,463 15,810 11,989 -24.95%
-
Tax Rate 26.99% 5.01% 27.84% 28.61% 29.55% 31.90% 33.15% -
Total Cost 46,877 84,151 113,072 111,924 130,053 117,015 89,720 -35.20%
-
Net Worth 211,566 423,317 202,226 204,109 184,047 82,438 153,957 23.67%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 28,953 3,328 8,330 - 26,380 - -
Div Payout % - 207.71% 18.48% 41.27% - 166.86% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 211,566 423,317 202,226 204,109 184,047 82,438 153,957 23.67%
NOSH 199,590 199,677 83,220 83,309 83,279 82,438 81,892 81.40%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 14.38% 14.86% 13.87% 15.45% 12.46% 11.94% 12.15% -
ROE 3.69% 3.29% 8.91% 9.89% 10.03% 19.18% 7.79% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 27.43 49.50 157.75 158.89 178.40 161.19 124.71 -63.66%
EPS 3.91 6.98 21.64 24.23 22.17 19.18 14.64 -58.62%
DPS 0.00 14.50 4.00 10.00 0.00 32.00 0.00 -
NAPS 1.06 2.12 2.43 2.45 2.21 1.00 1.88 -31.82%
Adjusted Per Share Value based on latest NOSH - 83,309
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 18.23 32.91 43.72 44.08 49.47 44.25 34.01 -34.08%
EPS 2.60 4.64 6.00 6.72 6.15 5.26 3.99 -24.89%
DPS 0.00 9.64 1.11 2.77 0.00 8.78 0.00 -
NAPS 0.7045 1.4097 0.6734 0.6797 0.6129 0.2745 0.5127 23.67%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.64 4.17 4.18 3.75 2.49 1.89 1.61 -
P/RPS 13.27 8.42 2.65 2.36 1.40 1.17 1.29 375.01%
P/EPS 93.09 59.74 19.32 15.48 11.23 9.86 11.00 316.90%
EY 1.07 1.67 5.18 6.46 8.90 10.15 9.09 -76.07%
DY 0.00 3.48 0.96 2.67 0.00 16.93 0.00 -
P/NAPS 3.43 1.97 1.72 1.53 1.13 1.89 0.86 152.13%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 25/06/10 19/03/10 22/12/09 29/09/09 26/06/09 27/03/09 -
Price 3.26 4.12 4.68 3.75 2.85 2.22 1.67 -
P/RPS 11.88 8.32 2.97 2.36 1.60 1.38 1.34 330.07%
P/EPS 83.38 59.02 21.63 15.48 12.86 11.58 11.41 277.94%
EY 1.20 1.69 4.62 6.46 7.78 8.64 8.77 -73.54%
DY 0.00 3.52 0.85 2.67 0.00 14.41 0.00 -
P/NAPS 3.08 1.94 1.93 1.53 1.29 2.22 0.89 129.31%

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