[BESHOM] YoY Quarter Result on 30-Apr-2010 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -22.6%
YoY- -11.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 72,273 69,569 58,260 98,837 132,885 133,549 56,718 4.11%
PBT 14,567 13,454 12,392 15,460 23,305 26,427 10,188 6.13%
Tax -4,383 -3,703 -3,887 -774 -7,435 -7,186 -2,417 10.41%
NP 10,184 9,751 8,505 14,686 15,870 19,241 7,771 4.60%
-
NP to SH 9,807 9,340 7,738 13,939 15,810 18,984 4,967 11.99%
-
Tax Rate 30.09% 27.52% 31.37% 5.01% 31.90% 27.19% 23.72% -
Total Cost 62,089 59,818 49,755 84,151 117,015 114,308 48,947 4.03%
-
Net Worth 241,296 221,107 199,696 423,317 82,438 75,316 65,578 24.22%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 15,822 13,943 10,983 28,953 26,380 24,101 8,525 10.84%
Div Payout % 161.34% 149.29% 141.94% 207.71% 166.86% 126.96% 171.64% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 241,296 221,107 199,696 423,317 82,438 75,316 65,578 24.22%
NOSH 197,784 199,195 199,696 199,677 82,438 75,316 65,578 20.18%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 14.09% 14.02% 14.60% 14.86% 11.94% 14.41% 13.70% -
ROE 4.06% 4.22% 3.87% 3.29% 19.18% 25.21% 7.57% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 36.54 34.92 29.17 49.50 161.19 177.32 86.49 -13.36%
EPS 4.96 4.69 3.88 6.98 19.18 23.63 7.57 -6.79%
DPS 8.00 7.00 5.50 14.50 32.00 32.00 13.00 -7.76%
NAPS 1.22 1.11 1.00 2.12 1.00 1.00 1.00 3.36%
Adjusted Per Share Value based on latest NOSH - 199,677
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 24.07 23.17 19.40 32.91 44.25 44.47 18.89 4.11%
EPS 3.27 3.11 2.58 4.64 5.26 6.32 1.65 12.06%
DPS 5.27 4.64 3.66 9.64 8.78 8.03 2.84 10.84%
NAPS 0.8035 0.7363 0.665 1.4097 0.2745 0.2508 0.2184 24.22%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 2.29 2.17 2.26 4.17 1.89 1.72 4.44 -
P/RPS 6.27 6.21 7.75 8.42 1.17 0.97 5.13 3.39%
P/EPS 46.18 46.28 58.32 59.74 9.86 6.82 58.62 -3.89%
EY 2.17 2.16 1.71 1.67 10.15 14.65 1.71 4.04%
DY 3.49 3.23 2.43 3.48 16.93 18.60 2.93 2.95%
P/NAPS 1.88 1.95 2.26 1.97 1.89 1.72 4.44 -13.33%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 26/06/13 28/06/12 23/06/11 25/06/10 26/06/09 26/06/08 15/06/07 -
Price 2.62 2.08 2.16 4.12 2.22 1.85 5.70 -
P/RPS 7.17 5.96 7.40 8.32 1.38 1.04 6.59 1.41%
P/EPS 52.84 44.36 55.74 59.02 11.58 7.34 75.26 -5.71%
EY 1.89 2.25 1.79 1.69 8.64 13.62 1.33 6.02%
DY 3.05 3.37 2.55 3.52 14.41 17.30 2.28 4.96%
P/NAPS 2.15 1.87 2.16 1.94 2.22 1.85 5.70 -14.98%

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