[BESHOM] YoY Annualized Quarter Result on 30-Apr-2012 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 3.4%
YoY- 19.86%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 239,851 253,423 266,529 239,533 223,254 511,064 435,216 -9.44%
PBT 42,673 53,149 63,930 48,778 41,288 95,627 75,887 -9.14%
Tax -12,249 -12,278 -15,919 -13,076 -11,578 -23,763 -22,876 -9.88%
NP 30,424 40,871 48,011 35,702 29,710 71,864 53,011 -8.83%
-
NP to SH 29,760 40,271 47,153 34,003 28,370 70,597 52,290 -8.96%
-
Tax Rate 28.70% 23.10% 24.90% 26.81% 28.04% 24.85% 30.14% -
Total Cost 209,427 212,552 218,518 203,831 193,544 439,200 382,205 -9.53%
-
Net Worth 254,163 255,938 241,112 221,000 203,639 203,643 164,064 7.56%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 29,326 27,562 15,810 17,918 14,973 56,900 26,382 1.77%
Div Payout % 98.54% 68.44% 33.53% 52.70% 52.78% 80.60% 50.45% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 254,163 255,938 241,112 221,000 203,639 203,643 164,064 7.56%
NOSH 195,510 196,875 197,633 199,099 199,646 199,650 82,444 15.47%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 12.68% 16.13% 18.01% 14.90% 13.31% 14.06% 12.18% -
ROE 11.71% 15.73% 19.56% 15.39% 13.93% 34.67% 31.87% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 122.68 128.72 134.86 120.31 111.82 255.98 527.89 -21.58%
EPS 15.22 20.46 23.86 17.07 14.21 35.36 63.42 -21.16%
DPS 15.00 14.00 8.00 9.00 7.50 28.50 32.00 -11.85%
NAPS 1.30 1.30 1.22 1.11 1.02 1.02 1.99 -6.84%
Adjusted Per Share Value based on latest NOSH - 199,195
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 79.87 84.39 88.75 79.77 74.34 170.19 144.93 -9.44%
EPS 9.91 13.41 15.70 11.32 9.45 23.51 17.41 -8.96%
DPS 9.77 9.18 5.26 5.97 4.99 18.95 8.79 1.77%
NAPS 0.8464 0.8523 0.8029 0.7359 0.6781 0.6781 0.5463 7.56%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.35 2.50 2.29 2.17 2.26 4.17 1.89 -
P/RPS 1.92 1.94 1.70 1.80 2.02 1.63 0.36 32.16%
P/EPS 15.44 12.22 9.60 12.71 15.90 11.79 2.98 31.52%
EY 6.48 8.18 10.42 7.87 6.29 8.48 33.56 -23.96%
DY 6.38 5.60 3.49 4.15 3.32 6.83 16.93 -15.00%
P/NAPS 1.81 1.92 1.88 1.95 2.22 4.09 0.95 11.33%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 24/06/15 25/06/14 26/06/13 28/06/12 23/06/11 25/06/10 26/06/09 -
Price 2.23 2.53 2.62 2.08 2.16 4.12 2.22 -
P/RPS 1.82 1.97 1.94 1.73 1.93 1.61 0.42 27.66%
P/EPS 14.65 12.37 10.98 12.18 15.20 11.65 3.50 26.93%
EY 6.83 8.08 9.11 8.21 6.58 8.58 28.57 -21.21%
DY 6.73 5.53 3.05 4.33 3.47 6.92 14.41 -11.91%
P/NAPS 1.72 1.95 2.15 1.87 2.12 4.04 1.12 7.40%

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