[BESHOM] YoY Annualized Quarter Result on 31-Jul-2011 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 9.04%
YoY- -0.9%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 199,136 218,732 242,416 203,892 219,004 594,288 451,640 -12.75%
PBT 33,636 47,180 55,320 44,256 43,140 105,148 74,728 -12.45%
Tax -8,764 -12,276 -13,968 -12,104 -11,644 -31,072 -20,408 -13.13%
NP 24,872 34,904 41,352 32,152 31,496 74,076 54,320 -12.20%
-
NP to SH 24,892 35,168 41,092 30,936 31,216 73,852 54,408 -12.21%
-
Tax Rate 26.06% 26.02% 25.25% 27.35% 26.99% 29.55% 27.31% -
Total Cost 174,264 183,828 201,064 171,740 187,508 520,212 397,320 -12.82%
-
Net Worth 259,128 248,383 230,496 211,835 211,566 184,047 156,261 8.79%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 259,128 248,383 230,496 211,835 211,566 184,047 156,261 8.79%
NOSH 196,309 197,130 198,704 199,844 199,590 83,279 80,964 15.89%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 12.49% 15.96% 17.06% 15.77% 14.38% 12.46% 12.03% -
ROE 9.61% 14.16% 17.83% 14.60% 14.75% 40.13% 34.82% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 101.44 110.96 122.00 102.03 109.73 713.61 557.83 -24.72%
EPS 12.68 17.84 20.68 15.48 15.64 88.68 67.20 -24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.26 1.16 1.06 1.06 2.21 1.93 -6.13%
Adjusted Per Share Value based on latest NOSH - 199,844
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 66.31 72.84 80.73 67.90 72.93 197.90 150.40 -12.75%
EPS 8.29 11.71 13.68 10.30 10.40 24.59 18.12 -12.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8629 0.8271 0.7676 0.7054 0.7045 0.6129 0.5204 8.78%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 2.61 2.68 2.08 2.07 3.64 2.49 7.72 -
P/RPS 2.57 2.42 1.70 2.03 3.32 0.35 1.38 10.91%
P/EPS 20.58 15.02 10.06 13.37 23.27 2.81 11.49 10.19%
EY 4.86 6.66 9.94 7.48 4.30 35.61 8.70 -9.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.13 1.79 1.95 3.43 1.13 4.00 -11.05%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 24/09/14 19/09/13 19/09/12 28/09/11 29/09/10 29/09/09 19/09/08 -
Price 2.69 2.74 2.02 1.66 3.26 2.85 1.67 -
P/RPS 2.65 2.47 1.66 1.63 2.97 0.40 0.30 43.75%
P/EPS 21.21 15.36 9.77 10.72 20.84 3.21 2.49 42.88%
EY 4.71 6.51 10.24 9.33 4.80 31.12 40.24 -30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.17 1.74 1.57 3.08 1.29 0.87 15.25%

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