[BESHOM] YoY 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- -10.78%
YoY- 50.21%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 68,347 62,792 57,621 131,281 102,129 100,481 51,401 4.85%
PBT 15,070 13,010 9,026 25,235 18,562 18,461 7,504 12.31%
Tax -4,080 -3,503 -2,329 -7,026 -6,153 -4,947 -2,265 10.29%
NP 10,990 9,507 6,697 18,209 12,409 13,514 5,239 13.12%
-
NP to SH 10,971 9,063 6,347 18,009 11,989 13,391 4,967 14.10%
-
Tax Rate 27.07% 26.93% 25.80% 27.84% 33.15% 26.80% 30.18% -
Total Cost 57,357 53,285 50,924 113,072 89,720 86,967 46,162 3.68%
-
Net Worth 243,579 213,129 197,595 202,226 153,957 115,770 98,946 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 - - - 3,328 - - - -
Div Payout % - - - 18.48% - - - -
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 243,579 213,129 197,595 202,226 153,957 115,770 98,946 16.18%
NOSH 198,032 199,186 199,591 83,220 81,892 73,738 65,527 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 16.08% 15.14% 11.62% 13.87% 12.15% 13.45% 10.19% -
ROE 4.50% 4.25% 3.21% 8.91% 7.79% 11.57% 5.02% -
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 34.51 31.52 28.87 157.75 124.71 136.27 78.44 -12.77%
EPS 5.54 4.55 3.18 21.64 14.64 18.16 7.58 -5.08%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 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 22.76 20.91 19.19 43.72 34.01 33.46 17.12 4.85%
EPS 3.65 3.02 2.11 6.00 3.99 4.46 1.65 14.13%
DPS 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
NAPS 0.8111 0.7097 0.658 0.6734 0.5127 0.3855 0.3295 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 6.95 6.98 9.18 2.65 1.29 1.06 4.84 6.21%
P/EPS 43.32 48.35 83.33 19.32 11.00 7.93 50.13 -2.40%
EY 2.31 2.07 1.20 5.18 9.09 12.61 1.99 2.51%
DY 0.00 0.00 0.00 0.96 0.00 0.00 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 7.07 6.76 7.86 2.97 1.34 1.06 4.90 6.29%
P/EPS 44.04 46.81 71.38 21.63 11.41 7.93 50.66 -2.30%
EY 2.27 2.14 1.40 4.62 8.77 12.61 1.97 2.38%
DY 0.00 0.00 0.00 0.85 0.00 0.00 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