[BESHOM] YoY Cumulative 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- 46.6%
YoY- 55.32%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 194,256 169,964 164,994 412,227 302,331 240,274 132,628 6.56%
PBT 49,363 35,324 28,896 80,168 52,582 41,289 20,420 15.83%
Tax -11,536 -9,372 -7,691 -22,989 -15,441 -11,412 -6,077 11.26%
NP 37,827 25,952 21,205 57,179 37,141 29,877 14,343 17.52%
-
NP to SH 37,346 24,664 20,283 56,659 36,480 29,551 13,443 18.54%
-
Tax Rate 23.37% 26.53% 26.62% 28.68% 29.37% 27.64% 29.76% -
Total Cost 156,429 144,012 143,789 355,048 265,190 210,397 118,285 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 - - 3,992 11,651 - 5,899 - -
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 15.33% 11.56% 10.26% 28.02% 23.70% 25.52% 13.58% -
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 98.05 85.24 82.65 495.32 369.29 325.80 202.35 -11.36%
EPS 18.85 12.37 10.16 68.08 44.56 40.07 20.51 -1.39%
DPS 0.00 0.00 2.00 14.00 0.00 8.00 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 64.69 56.60 54.94 137.27 100.68 80.01 44.17 6.55%
EPS 12.44 8.21 6.75 18.87 12.15 9.84 4.48 18.53%
DPS 0.00 0.00 1.33 3.88 0.00 1.96 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 2.45 2.58 3.21 0.84 0.44 0.44 1.88 4.50%
P/EPS 12.73 17.78 26.08 6.14 3.61 3.59 18.53 -6.06%
EY 7.85 5.62 3.83 16.29 27.68 27.83 5.40 6.42%
DY 0.00 0.00 0.75 3.35 0.00 5.56 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 2.49 2.50 2.75 0.94 0.45 0.44 1.90 4.60%
P/EPS 12.94 17.22 22.34 6.87 3.75 3.59 18.72 -5.96%
EY 7.73 5.81 4.48 14.55 26.68 27.83 5.34 6.35%
DY 0.00 0.00 0.88 2.99 0.00 5.56 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