[BESHOM] YoY Annualized Quarter 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- -2.27%
YoY- 55.32%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 259,008 226,618 219,992 549,636 403,108 320,365 176,837 6.56%
PBT 65,817 47,098 38,528 106,890 70,109 55,052 27,226 15.83%
Tax -15,381 -12,496 -10,254 -30,652 -20,588 -15,216 -8,102 11.26%
NP 50,436 34,602 28,273 76,238 49,521 39,836 19,124 17.52%
-
NP to SH 49,794 32,885 27,044 75,545 48,640 39,401 17,924 18.54%
-
Tax Rate 23.37% 26.53% 26.61% 28.68% 29.37% 27.64% 29.76% -
Total Cost 208,572 192,016 191,718 473,397 353,586 280,529 157,713 4.76%
-
Net Worth 243,690 213,342 197,639 202,234 153,910 115,785 98,970 16.18%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - 5,323 15,535 - 7,866 - -
Div Payout % - - 19.69% 20.56% - 19.97% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 243,690 213,342 197,639 202,234 153,910 115,785 98,970 16.18%
NOSH 198,122 199,385 199,635 83,224 81,867 73,748 65,543 20.22%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 19.47% 15.27% 12.85% 13.87% 12.28% 12.43% 10.81% -
ROE 20.43% 15.41% 13.68% 37.36% 31.60% 34.03% 18.11% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 130.73 113.66 110.20 660.43 492.39 434.40 269.80 -11.36%
EPS 25.13 16.49 13.55 90.77 59.41 53.43 27.35 -1.39%
DPS 0.00 0.00 2.67 18.67 0.00 10.67 0.00 -
NAPS 1.23 1.07 0.99 2.43 1.88 1.57 1.51 -3.35%
Adjusted Per Share Value based on latest NOSH - 83,220
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 86.25 75.46 73.26 183.03 134.24 106.68 58.89 6.56%
EPS 16.58 10.95 9.01 25.16 16.20 13.12 5.97 18.54%
DPS 0.00 0.00 1.77 5.17 0.00 2.62 0.00 -
NAPS 0.8115 0.7104 0.6581 0.6734 0.5125 0.3856 0.3296 16.18%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 2.40 2.20 2.65 4.18 1.61 1.44 3.80 -
P/RPS 1.84 1.94 2.40 0.63 0.33 0.33 1.41 4.53%
P/EPS 9.55 13.34 19.56 4.60 2.71 2.70 13.90 -6.05%
EY 10.47 7.50 5.11 21.72 36.90 37.10 7.20 6.43%
DY 0.00 0.00 1.01 4.47 0.00 7.41 0.00 -
P/NAPS 1.95 2.06 2.68 1.72 0.86 0.92 2.52 -4.18%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 29/03/12 23/03/11 19/03/10 27/03/09 26/03/08 20/03/07 -
Price 2.44 2.13 2.27 4.68 1.67 1.44 3.84 -
P/RPS 1.87 1.87 2.06 0.71 0.34 0.33 1.42 4.69%
P/EPS 9.71 12.91 16.76 5.16 2.81 2.70 14.04 -5.95%
EY 10.30 7.74 5.97 19.40 35.58 37.10 7.12 6.34%
DY 0.00 0.00 1.17 3.99 0.00 7.41 0.00 -
P/NAPS 1.98 1.99 2.29 1.93 0.89 0.92 2.54 -4.06%

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