[BESHOM] QoQ TTM Result on 31-Jan-2012 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 9.15%
YoY- -5.32%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 258,270 249,164 239,533 228,224 223,053 219,476 223,254 10.15%
PBT 60,757 51,544 48,778 47,716 43,732 41,567 41,288 29.22%
Tax -14,663 -13,542 -13,076 -13,260 -12,086 -11,692 -11,577 16.97%
NP 46,094 38,002 35,702 34,456 31,646 29,875 29,711 33.83%
-
NP to SH 44,777 36,544 34,005 32,403 29,687 27,951 28,021 36.48%
-
Tax Rate 24.13% 26.27% 26.81% 27.79% 27.64% 28.13% 28.04% -
Total Cost 212,176 211,162 203,831 193,768 191,407 189,601 193,543 6.28%
-
Net Worth 246,180 230,496 221,107 213,129 219,664 211,835 199,696 14.89%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 25,855 17,937 17,937 14,977 14,977 14,978 14,978 43.66%
Div Payout % 57.74% 49.08% 52.75% 46.22% 50.45% 53.59% 53.45% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 246,180 230,496 221,107 213,129 219,664 211,835 199,696 14.89%
NOSH 198,532 198,704 199,195 199,186 199,695 199,844 199,696 -0.38%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 17.85% 15.25% 14.90% 15.10% 14.19% 13.61% 13.31% -
ROE 18.19% 15.85% 15.38% 15.20% 13.51% 13.19% 14.03% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 130.09 125.39 120.25 114.58 111.70 109.82 111.80 10.57%
EPS 22.55 18.39 17.07 16.27 14.87 13.99 14.03 37.01%
DPS 13.00 9.00 9.00 7.50 7.50 7.50 7.50 44.05%
NAPS 1.24 1.16 1.11 1.07 1.10 1.06 1.00 15.34%
Adjusted Per Share Value based on latest NOSH - 199,186
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 86.00 82.97 79.77 76.00 74.28 73.09 74.34 10.15%
EPS 14.91 12.17 11.32 10.79 9.89 9.31 9.33 36.49%
DPS 8.61 5.97 5.97 4.99 4.99 4.99 4.99 43.62%
NAPS 0.8198 0.7676 0.7363 0.7097 0.7315 0.7054 0.665 14.89%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.22 2.08 2.17 2.20 1.93 2.07 2.26 -
P/RPS 1.71 1.66 1.80 1.92 1.73 1.88 2.02 -10.46%
P/EPS 9.84 11.31 12.71 13.52 12.98 14.80 16.11 -27.90%
EY 10.16 8.84 7.87 7.39 7.70 6.76 6.21 38.63%
DY 5.86 4.33 4.15 3.41 3.89 3.62 3.32 45.80%
P/NAPS 1.79 1.79 1.95 2.06 1.75 1.95 2.26 -14.33%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 19/09/12 28/06/12 29/03/12 21/12/11 28/09/11 23/06/11 -
Price 2.17 2.02 2.08 2.13 1.80 1.66 2.16 -
P/RPS 1.67 1.61 1.73 1.86 1.61 1.51 1.93 -9.15%
P/EPS 9.62 10.98 12.18 13.09 12.11 11.87 15.39 -26.78%
EY 10.39 9.10 8.21 7.64 8.26 8.43 6.50 36.51%
DY 5.99 4.46 4.33 3.52 4.17 4.52 3.47 43.66%
P/NAPS 1.75 1.74 1.87 1.99 1.64 1.57 2.16 -13.03%

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