[BESHOM] QoQ TTM Result on 31-Jan-2011 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -25.42%
YoY- -52.78%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 223,053 219,476 223,254 263,831 337,491 417,243 511,064 -42.37%
PBT 43,732 41,567 41,288 44,356 60,565 80,124 95,626 -40.55%
Tax -12,086 -11,692 -11,577 -8,464 -13,161 -18,905 -23,762 -36.20%
NP 31,646 29,875 29,711 35,892 47,404 61,219 71,864 -42.03%
-
NP to SH 29,687 27,951 28,021 34,222 45,884 59,938 70,597 -43.78%
-
Tax Rate 27.64% 28.13% 28.04% 19.08% 21.73% 23.59% 24.85% -
Total Cost 191,407 189,601 193,543 227,939 290,087 356,024 439,200 -42.43%
-
Net Worth 219,664 211,835 199,696 197,595 217,715 211,566 423,317 -35.34%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 14,977 14,978 14,978 32,948 36,276 40,613 40,613 -48.48%
Div Payout % 50.45% 53.59% 53.45% 96.28% 79.06% 67.76% 57.53% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 219,664 211,835 199,696 197,595 217,715 211,566 423,317 -35.34%
NOSH 199,695 199,844 199,696 199,591 199,739 199,590 199,677 0.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 14.19% 13.61% 13.31% 13.60% 14.05% 14.67% 14.06% -
ROE 13.51% 13.19% 14.03% 17.32% 21.08% 28.33% 16.68% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 111.70 109.82 111.80 132.19 168.97 209.05 255.94 -42.37%
EPS 14.87 13.99 14.03 17.15 22.97 30.03 35.36 -43.78%
DPS 7.50 7.50 7.50 16.50 18.16 20.35 20.34 -48.48%
NAPS 1.10 1.06 1.00 0.99 1.09 1.06 2.12 -35.35%
Adjusted Per Share Value based on latest NOSH - 199,591
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 74.28 73.09 74.34 87.86 112.39 138.94 170.19 -42.37%
EPS 9.89 9.31 9.33 11.40 15.28 19.96 23.51 -43.76%
DPS 4.99 4.99 4.99 10.97 12.08 13.52 13.52 -48.45%
NAPS 0.7315 0.7054 0.665 0.658 0.725 0.7045 1.4097 -35.34%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.93 2.07 2.26 2.65 3.08 3.64 4.17 -
P/RPS 1.73 1.88 2.02 2.00 1.82 1.74 1.63 4.03%
P/EPS 12.98 14.80 16.11 15.46 13.41 12.12 11.79 6.60%
EY 7.70 6.76 6.21 6.47 7.46 8.25 8.48 -6.21%
DY 3.89 3.62 3.32 6.23 5.90 5.59 4.88 -13.99%
P/NAPS 1.75 1.95 2.26 2.68 2.83 3.43 1.97 -7.57%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 21/12/11 28/09/11 23/06/11 23/03/11 17/12/10 29/09/10 25/06/10 -
Price 1.80 1.66 2.16 2.27 2.93 3.26 4.12 -
P/RPS 1.61 1.51 1.93 1.72 1.73 1.56 1.61 0.00%
P/EPS 12.11 11.87 15.39 13.24 12.75 10.86 11.65 2.60%
EY 8.26 8.43 6.50 7.55 7.84 9.21 8.58 -2.49%
DY 4.17 4.52 3.47 7.27 6.20 6.24 4.94 -10.65%
P/NAPS 1.64 1.57 2.16 2.29 2.69 3.08 1.94 -10.56%

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