[BESHOM] QoQ TTM Result on 31-Jan-2010 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 9.06%
YoY- 30.66%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 337,491 417,243 511,064 545,112 515,960 470,878 435,216 -15.55%
PBT 60,565 80,124 95,626 103,471 96,798 83,492 75,887 -13.92%
Tax -13,161 -18,905 -23,762 -30,423 -29,550 -25,542 -22,876 -30.75%
NP 47,404 61,219 71,864 73,048 67,248 57,950 53,011 -7.16%
-
NP to SH 45,884 59,938 70,597 72,468 66,448 57,151 52,290 -8.32%
-
Tax Rate 21.73% 23.59% 24.85% 29.40% 30.53% 30.59% 30.14% -
Total Cost 290,087 356,024 439,200 472,064 448,712 412,928 382,205 -16.75%
-
Net Worth 217,715 211,566 423,317 166,441 166,619 184,047 82,438 90.72%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 36,276 40,613 40,613 38,040 34,711 34,717 34,717 2.96%
Div Payout % 79.06% 67.76% 57.53% 52.49% 52.24% 60.75% 66.39% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 217,715 211,566 423,317 166,441 166,619 184,047 82,438 90.72%
NOSH 199,739 199,590 199,677 83,220 83,309 83,279 82,438 80.10%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 14.05% 14.67% 14.06% 13.40% 13.03% 12.31% 12.18% -
ROE 21.08% 28.33% 16.68% 43.54% 39.88% 31.05% 63.43% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 168.97 209.05 255.94 655.02 619.33 565.42 527.93 -53.11%
EPS 22.97 30.03 35.36 87.08 79.76 68.63 63.43 -49.10%
DPS 18.16 20.35 20.34 46.00 42.00 42.00 42.00 -42.73%
NAPS 1.09 1.06 2.12 2.00 2.00 2.21 1.00 5.89%
Adjusted Per Share Value based on latest NOSH - 83,220
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 112.39 138.94 170.19 181.52 171.82 156.80 144.93 -15.55%
EPS 15.28 19.96 23.51 24.13 22.13 19.03 17.41 -8.31%
DPS 12.08 13.52 13.52 12.67 11.56 11.56 11.56 2.96%
NAPS 0.725 0.7045 1.4097 0.5543 0.5548 0.6129 0.2745 90.73%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 3.08 3.64 4.17 4.18 3.75 2.49 1.89 -
P/RPS 1.82 1.74 1.63 0.64 0.61 0.44 0.36 193.69%
P/EPS 13.41 12.12 11.79 4.80 4.70 3.63 2.98 171.82%
EY 7.46 8.25 8.48 20.83 21.27 27.56 33.56 -63.20%
DY 5.90 5.59 4.88 11.00 11.20 16.87 22.22 -58.58%
P/NAPS 2.83 3.43 1.97 2.09 1.88 1.13 1.89 30.78%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 17/12/10 29/09/10 25/06/10 19/03/10 22/12/09 29/09/09 26/06/09 -
Price 2.93 3.26 4.12 4.68 3.75 2.85 2.22 -
P/RPS 1.73 1.56 1.61 0.71 0.61 0.50 0.42 156.29%
P/EPS 12.75 10.86 11.65 5.37 4.70 4.15 3.50 136.19%
EY 7.84 9.21 8.58 18.61 21.27 24.08 28.57 -57.67%
DY 6.20 6.24 4.94 9.83 11.20 14.74 18.92 -52.37%
P/NAPS 2.69 3.08 1.94 2.34 1.88 1.29 2.22 13.61%

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