[BESHOM] QoQ TTM Result on 31-Jan-2009 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -2.47%
YoY- 60.69%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 515,960 470,878 435,216 435,880 434,232 427,457 373,823 23.89%
PBT 96,798 83,492 75,887 79,009 78,908 76,555 67,716 26.81%
Tax -29,550 -25,542 -22,876 -22,627 -21,421 -20,845 -18,598 36.04%
NP 67,248 57,950 53,011 56,382 57,487 55,710 49,118 23.22%
-
NP to SH 66,448 57,151 52,290 55,464 56,866 55,073 48,534 23.22%
-
Tax Rate 30.53% 30.59% 30.14% 28.64% 27.15% 27.23% 27.46% -
Total Cost 448,712 412,928 382,205 379,498 376,745 371,747 324,705 23.99%
-
Net Worth 166,619 184,047 82,438 153,957 165,085 156,261 75,316 69.53%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 34,711 34,717 34,717 32,438 32,438 29,471 29,471 11.49%
Div Payout % 52.24% 60.75% 66.39% 58.49% 57.04% 53.51% 60.72% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 166,619 184,047 82,438 153,957 165,085 156,261 75,316 69.53%
NOSH 83,309 83,279 82,438 81,892 83,376 80,964 75,316 6.93%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 13.03% 12.31% 12.18% 12.94% 13.24% 13.03% 13.14% -
ROE 39.88% 31.05% 63.43% 36.03% 34.45% 35.24% 64.44% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 619.33 565.42 527.93 532.26 520.81 527.96 496.34 15.85%
EPS 79.76 68.63 63.43 67.73 68.20 68.02 64.44 15.23%
DPS 42.00 42.00 42.00 39.61 38.91 36.40 39.13 4.81%
NAPS 2.00 2.21 1.00 1.88 1.98 1.93 1.00 58.53%
Adjusted Per Share Value based on latest NOSH - 81,892
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 171.82 156.80 144.93 145.15 144.60 142.34 124.48 23.89%
EPS 22.13 19.03 17.41 18.47 18.94 18.34 16.16 23.24%
DPS 11.56 11.56 11.56 10.80 10.80 9.81 9.81 11.53%
NAPS 0.5548 0.6129 0.2745 0.5127 0.5497 0.5204 0.2508 69.52%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 3.75 2.49 1.89 1.61 1.55 7.72 1.72 -
P/RPS 0.61 0.44 0.36 0.30 0.30 1.46 0.35 44.67%
P/EPS 4.70 3.63 2.98 2.38 2.27 11.35 2.67 45.63%
EY 21.27 27.56 33.56 42.07 44.00 8.81 37.47 -31.37%
DY 11.20 16.87 22.22 24.60 25.10 4.72 22.75 -37.57%
P/NAPS 1.88 1.13 1.89 0.86 0.78 4.00 1.72 6.09%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 29/09/09 26/06/09 27/03/09 18/12/08 19/09/08 26/06/08 -
Price 3.75 2.85 2.22 1.67 1.53 1.67 1.85 -
P/RPS 0.61 0.50 0.42 0.31 0.29 0.32 0.37 39.43%
P/EPS 4.70 4.15 3.50 2.47 2.24 2.46 2.87 38.80%
EY 21.27 24.08 28.57 40.56 44.58 40.73 34.83 -27.95%
DY 11.20 14.74 18.92 23.72 25.43 21.80 21.15 -34.46%
P/NAPS 1.88 1.29 2.22 0.89 0.77 0.87 1.85 1.07%

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