[BESHOM] YoY Quarter Result on 30-Apr-2009 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 31.87%
YoY- -16.72%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 69,569 58,260 98,837 132,885 133,549 56,718 34,891 12.17%
PBT 13,454 12,392 15,460 23,305 26,427 10,188 2,856 29.44%
Tax -3,703 -3,887 -774 -7,435 -7,186 -2,417 -85 87.47%
NP 9,751 8,505 14,686 15,870 19,241 7,771 2,771 23.30%
-
NP to SH 9,340 7,738 13,939 15,810 18,984 4,967 2,616 23.60%
-
Tax Rate 27.52% 31.37% 5.01% 31.90% 27.19% 23.72% 2.98% -
Total Cost 59,818 49,755 84,151 117,015 114,308 48,947 32,120 10.90%
-
Net Worth 221,107 199,696 423,317 82,438 75,316 65,578 62,059 23.56%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 13,943 10,983 28,953 26,380 24,101 8,525 4,964 18.76%
Div Payout % 149.29% 141.94% 207.71% 166.86% 126.96% 171.64% 189.78% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 221,107 199,696 423,317 82,438 75,316 65,578 62,059 23.56%
NOSH 199,195 199,696 199,677 82,438 75,316 65,578 62,059 21.43%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 14.02% 14.60% 14.86% 11.94% 14.41% 13.70% 7.94% -
ROE 4.22% 3.87% 3.29% 19.18% 25.21% 7.57% 4.22% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 34.92 29.17 49.50 161.19 177.32 86.49 56.22 -7.62%
EPS 4.69 3.88 6.98 19.18 23.63 7.57 4.21 1.81%
DPS 7.00 5.50 14.50 32.00 32.00 13.00 8.00 -2.19%
NAPS 1.11 1.00 2.12 1.00 1.00 1.00 1.00 1.75%
Adjusted Per Share Value based on latest NOSH - 82,438
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 23.17 19.40 32.91 44.25 44.47 18.89 11.62 12.17%
EPS 3.11 2.58 4.64 5.26 6.32 1.65 0.87 23.62%
DPS 4.64 3.66 9.64 8.78 8.03 2.84 1.65 18.78%
NAPS 0.7363 0.665 1.4097 0.2745 0.2508 0.2184 0.2067 23.55%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.17 2.26 4.17 1.89 1.72 4.44 2.52 -
P/RPS 6.21 7.75 8.42 1.17 0.97 5.13 4.48 5.58%
P/EPS 46.28 58.32 59.74 9.86 6.82 58.62 59.78 -4.17%
EY 2.16 1.71 1.67 10.15 14.65 1.71 1.67 4.37%
DY 3.23 2.43 3.48 16.93 18.60 2.93 3.17 0.31%
P/NAPS 1.95 2.26 1.97 1.89 1.72 4.44 2.52 -4.18%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 23/06/11 25/06/10 26/06/09 26/06/08 15/06/07 26/06/06 -
Price 2.08 2.16 4.12 2.22 1.85 5.70 3.04 -
P/RPS 5.96 7.40 8.32 1.38 1.04 6.59 5.41 1.62%
P/EPS 44.36 55.74 59.02 11.58 7.34 75.26 72.12 -7.77%
EY 2.25 1.79 1.69 8.64 13.62 1.33 1.39 8.35%
DY 3.37 2.55 3.52 14.41 17.30 2.28 2.63 4.21%
P/NAPS 1.87 2.16 1.94 2.22 1.85 5.70 3.04 -7.77%

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