[BESHOM] YoY Cumulative Quarter Result on 31-Oct-2011 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 101.72%
YoY- 11.96%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 107,510 120,284 125,909 107,172 107,374 280,946 200,202 -9.83%
PBT 18,096 26,433 34,293 22,314 19,871 54,932 34,020 -9.98%
Tax -4,407 -6,813 -7,457 -5,869 -5,363 -15,962 -9,288 -11.67%
NP 13,689 19,620 26,836 16,445 14,508 38,970 24,732 -9.38%
-
NP to SH 13,390 19,330 26,374 15,601 13,935 38,650 24,491 -9.56%
-
Tax Rate 24.35% 25.77% 21.74% 26.30% 26.99% 29.06% 27.30% -
Total Cost 93,821 100,664 99,073 90,727 92,866 241,976 175,470 -9.90%
-
Net Worth 247,381 258,390 246,077 219,451 217,609 204,166 161,103 7.40%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 7,853 7,889 11,906 3,990 3,992 8,333 8,136 -0.58%
Div Payout % 58.65% 40.82% 45.15% 25.58% 28.65% 21.56% 33.22% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 247,381 258,390 246,077 219,451 217,609 204,166 161,103 7.40%
NOSH 196,334 197,244 198,449 199,501 199,641 83,333 81,365 15.80%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 12.73% 16.31% 21.31% 15.34% 13.51% 13.87% 12.35% -
ROE 5.41% 7.48% 10.72% 7.11% 6.40% 18.93% 15.20% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 54.76 60.98 63.45 53.72 53.78 337.14 246.05 -22.14%
EPS 6.82 9.80 13.29 7.82 6.98 46.38 30.10 -21.91%
DPS 4.00 4.00 6.00 2.00 2.00 10.00 10.00 -14.15%
NAPS 1.26 1.31 1.24 1.10 1.09 2.45 1.98 -7.25%
Adjusted Per Share Value based on latest NOSH - 199,695
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 35.80 40.05 41.93 35.69 35.76 93.56 66.67 -9.84%
EPS 4.46 6.44 8.78 5.20 4.64 12.87 8.16 -9.57%
DPS 2.62 2.63 3.97 1.33 1.33 2.78 2.71 -0.56%
NAPS 0.8238 0.8604 0.8194 0.7308 0.7246 0.6799 0.5365 7.40%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.59 2.79 2.22 1.93 3.08 3.75 1.55 -
P/RPS 4.73 4.58 3.50 3.59 5.73 1.11 0.63 39.91%
P/EPS 37.98 28.47 16.70 24.68 44.13 8.09 5.15 39.49%
EY 2.63 3.51 5.99 4.05 2.27 12.37 19.42 -28.32%
DY 1.54 1.43 2.70 1.04 0.65 2.67 6.45 -21.22%
P/NAPS 2.06 2.13 1.79 1.75 2.83 1.53 0.78 17.56%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 16/12/14 18/12/13 19/12/12 21/12/11 17/12/10 22/12/09 18/12/08 -
Price 2.19 2.62 2.17 1.80 2.93 3.75 1.53 -
P/RPS 4.00 4.30 3.42 3.35 5.45 1.11 0.62 36.42%
P/EPS 32.11 26.73 16.33 23.02 41.98 8.09 5.08 35.95%
EY 3.11 3.74 6.12 4.34 2.38 12.37 19.67 -26.45%
DY 1.83 1.53 2.76 1.11 0.68 2.67 6.54 -19.11%
P/NAPS 1.74 2.00 1.75 1.64 2.69 1.53 0.77 14.54%

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