[BESHOM] YoY Quarter Result on 31-Jan-2012 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 15.19%
YoY- 42.79%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 61,960 71,637 68,347 62,792 57,621 131,281 102,129 -7.98%
PBT 9,465 14,152 15,070 13,010 9,026 25,235 18,562 -10.61%
Tax -2,396 -3,520 -4,080 -3,503 -2,329 -7,026 -6,153 -14.53%
NP 7,069 10,632 10,990 9,507 6,697 18,209 12,409 -8.94%
-
NP to SH 7,308 10,417 10,971 9,063 6,347 18,009 11,989 -7.91%
-
Tax Rate 25.31% 24.87% 27.07% 26.93% 25.80% 27.84% 33.15% -
Total Cost 54,891 61,005 57,357 53,285 50,924 113,072 89,720 -7.85%
-
Net Worth 246,865 244,179 243,579 213,129 197,595 202,226 153,957 8.18%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - 3,328 - -
Div Payout % - - - - - 18.48% - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 246,865 244,179 243,579 213,129 197,595 202,226 153,957 8.18%
NOSH 195,924 196,918 198,032 199,186 199,591 83,220 81,892 15.64%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 11.41% 14.84% 16.08% 15.14% 11.62% 13.87% 12.15% -
ROE 2.96% 4.27% 4.50% 4.25% 3.21% 8.91% 7.79% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 31.62 36.38 34.51 31.52 28.87 157.75 124.71 -20.43%
EPS 3.73 5.29 5.54 4.55 3.18 21.64 14.64 -20.37%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.26 1.24 1.23 1.07 0.99 2.43 1.88 -6.44%
Adjusted Per Share Value based on latest NOSH - 199,186
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 20.63 23.86 22.76 20.91 19.19 43.72 34.01 -7.99%
EPS 2.43 3.47 3.65 3.02 2.11 6.00 3.99 -7.92%
DPS 0.00 0.00 0.00 0.00 0.00 1.11 0.00 -
NAPS 0.8221 0.8131 0.8111 0.7097 0.658 0.6734 0.5127 8.18%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.40 2.53 2.40 2.20 2.65 4.18 1.61 -
P/RPS 7.59 6.95 6.95 6.98 9.18 2.65 1.29 34.34%
P/EPS 64.34 47.83 43.32 48.35 83.33 19.32 11.00 34.21%
EY 1.55 2.09 2.31 2.07 1.20 5.18 9.09 -25.52%
DY 0.00 0.00 0.00 0.00 0.00 0.96 0.00 -
P/NAPS 1.90 2.04 1.95 2.06 2.68 1.72 0.86 14.11%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/15 26/03/14 27/03/13 29/03/12 23/03/11 19/03/10 27/03/09 -
Price 2.36 2.48 2.44 2.13 2.27 4.68 1.67 -
P/RPS 7.46 6.82 7.07 6.76 7.86 2.97 1.34 33.11%
P/EPS 63.27 46.88 44.04 46.81 71.38 21.63 11.41 33.02%
EY 1.58 2.13 2.27 2.14 1.40 4.62 8.77 -24.83%
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 1.87 2.00 1.98 1.99 2.29 1.93 0.89 13.16%

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