[BESHOM] QoQ TTM 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- 16.27%
YoY- 16.85%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 417,243 511,064 545,112 515,960 470,878 435,216 435,880 -2.87%
PBT 80,124 95,626 103,471 96,798 83,492 75,887 79,009 0.94%
Tax -18,905 -23,762 -30,423 -29,550 -25,542 -22,876 -22,627 -11.32%
NP 61,219 71,864 73,048 67,248 57,950 53,011 56,382 5.65%
-
NP to SH 59,938 70,597 72,468 66,448 57,151 52,290 55,464 5.32%
-
Tax Rate 23.59% 24.85% 29.40% 30.53% 30.59% 30.14% 28.64% -
Total Cost 356,024 439,200 472,064 448,712 412,928 382,205 379,498 -4.17%
-
Net Worth 211,566 423,317 166,441 166,619 184,047 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 40,613 40,613 38,040 34,711 34,717 34,717 32,438 16.21%
Div Payout % 67.76% 57.53% 52.49% 52.24% 60.75% 66.39% 58.49% -
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 211,566 423,317 166,441 166,619 184,047 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 14.67% 14.06% 13.40% 13.03% 12.31% 12.18% 12.94% -
ROE 28.33% 16.68% 43.54% 39.88% 31.05% 63.43% 36.03% -
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 209.05 255.94 655.02 619.33 565.42 527.93 532.26 -46.46%
EPS 30.03 35.36 87.08 79.76 68.63 63.43 67.73 -41.94%
DPS 20.35 20.34 46.00 42.00 42.00 42.00 39.61 -35.93%
NAPS 1.06 2.12 2.00 2.00 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 138.94 170.19 181.52 171.82 156.80 144.93 145.15 -2.88%
EPS 19.96 23.51 24.13 22.13 19.03 17.41 18.47 5.32%
DPS 13.52 13.52 12.67 11.56 11.56 11.56 10.80 16.20%
NAPS 0.7045 1.4097 0.5543 0.5548 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 1.74 1.63 0.64 0.61 0.44 0.36 0.30 223.85%
P/EPS 12.12 11.79 4.80 4.70 3.63 2.98 2.38 196.87%
EY 8.25 8.48 20.83 21.27 27.56 33.56 42.07 -66.34%
DY 5.59 4.88 11.00 11.20 16.87 22.22 24.60 -62.86%
P/NAPS 3.43 1.97 2.09 1.88 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 1.56 1.61 0.71 0.61 0.50 0.42 0.31 194.52%
P/EPS 10.86 11.65 5.37 4.70 4.15 3.50 2.47 169.11%
EY 9.21 8.58 18.61 21.27 24.08 28.57 40.56 -62.88%
DY 6.24 4.94 9.83 11.20 14.74 18.92 23.72 -59.04%
P/NAPS 3.08 1.94 2.34 1.88 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