[BESHOM] YoY TTM 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- 9.06%
YoY- 30.66%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 263,825 228,224 263,831 545,112 435,880 296,992 167,519 7.85%
PBT 62,817 47,716 44,356 103,471 79,009 51,477 23,277 17.97%
Tax -15,240 -13,260 -8,464 -30,423 -22,627 -13,829 -6,162 16.27%
NP 47,577 34,456 35,892 73,048 56,382 37,648 17,115 18.55%
-
NP to SH 46,685 32,403 34,222 72,468 55,464 34,517 16,059 19.44%
-
Tax Rate 24.26% 27.79% 19.08% 29.40% 28.64% 26.86% 26.47% -
Total Cost 216,248 193,768 227,939 472,064 379,498 259,344 150,404 6.23%
-
Net Worth 243,579 213,129 197,595 166,441 153,957 115,770 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 25,855 14,977 32,948 38,040 32,438 13,895 8,234 20.98%
Div Payout % 55.38% 46.22% 96.28% 52.49% 58.49% 40.26% 51.28% -
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 243,579 213,129 197,595 166,441 153,957 115,770 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 18.03% 15.10% 13.60% 13.40% 12.94% 12.68% 10.22% -
ROE 19.17% 15.20% 17.32% 43.54% 36.03% 29.82% 16.23% -
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 133.22 114.58 132.19 655.02 532.26 402.76 255.65 -10.28%
EPS 23.57 16.27 17.15 87.08 67.73 46.81 24.51 -0.64%
DPS 13.00 7.50 16.50 46.00 39.61 18.84 12.57 0.56%
NAPS 1.23 1.07 0.99 2.00 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 87.85 76.00 87.86 181.52 145.15 98.90 55.78 7.85%
EPS 15.55 10.79 11.40 24.13 18.47 11.49 5.35 19.44%
DPS 8.61 4.99 10.97 12.67 10.80 4.63 2.74 21.00%
NAPS 0.8111 0.7097 0.658 0.5543 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 1.80 1.92 2.00 0.64 0.30 0.36 1.49 3.19%
P/EPS 10.18 13.52 15.46 4.80 2.38 3.08 15.51 -6.77%
EY 9.82 7.39 6.47 20.83 42.07 32.51 6.45 7.25%
DY 5.42 3.41 6.23 11.00 24.60 13.09 3.31 8.55%
P/NAPS 1.95 2.06 2.68 2.09 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 1.83 1.86 1.72 0.71 0.31 0.36 1.50 3.36%
P/EPS 10.35 13.09 13.24 5.37 2.47 3.08 15.67 -6.67%
EY 9.66 7.64 7.55 18.61 40.56 32.51 6.38 7.15%
DY 5.33 3.52 7.27 9.83 23.72 13.09 3.27 8.47%
P/NAPS 1.98 1.99 2.29 2.34 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