[BESHOM] QoQ Annualized Quarter Result on 30-Apr-2008 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 23.18%
YoY- 126.97%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 403,108 400,404 451,640 373,823 320,365 279,586 237,104 42.21%
PBT 70,109 68,040 74,728 67,716 55,052 45,656 39,372 46.65%
Tax -20,588 -18,576 -20,408 -18,598 -15,216 -12,930 -11,420 47.86%
NP 49,521 49,464 54,320 49,118 39,836 32,726 27,952 46.16%
-
NP to SH 48,640 48,982 54,408 48,535 39,401 32,318 28,252 43.41%
-
Tax Rate 29.37% 27.30% 27.31% 27.46% 27.64% 28.32% 29.01% -
Total Cost 353,586 350,940 397,320 324,705 280,529 246,860 209,152 41.68%
-
Net Worth 153,910 161,103 156,261 132,568 115,785 100,658 112,686 22.98%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - 16,273 - 30,129 7,866 10,736 - -
Div Payout % - 33.22% - 62.08% 19.97% 33.22% - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 153,910 161,103 156,261 132,568 115,785 100,658 112,686 22.98%
NOSH 81,867 81,365 80,964 75,323 73,748 67,105 67,075 14.13%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 12.28% 12.35% 12.03% 13.14% 12.43% 11.71% 11.79% -
ROE 31.60% 30.40% 34.82% 36.61% 34.03% 32.11% 25.07% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 492.39 492.11 557.83 496.29 434.40 416.64 353.49 24.60%
EPS 59.41 60.20 67.20 60.41 53.43 48.16 42.12 25.64%
DPS 0.00 20.00 0.00 40.00 10.67 16.00 0.00 -
NAPS 1.88 1.98 1.93 1.76 1.57 1.50 1.68 7.75%
Adjusted Per Share Value based on latest NOSH - 75,316
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 134.24 133.34 150.40 124.48 106.68 93.10 78.96 42.21%
EPS 16.20 16.31 18.12 16.16 13.12 10.76 9.41 43.40%
DPS 0.00 5.42 0.00 10.03 2.62 3.58 0.00 -
NAPS 0.5125 0.5365 0.5204 0.4415 0.3856 0.3352 0.3752 22.99%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.61 1.55 7.72 1.72 1.44 6.16 6.32 -
P/RPS 0.33 0.31 1.38 0.35 0.33 1.48 1.79 -67.44%
P/EPS 2.71 2.57 11.49 2.67 2.70 12.79 15.00 -67.87%
EY 36.90 38.84 8.70 37.46 37.10 7.82 6.66 211.49%
DY 0.00 12.90 0.00 23.26 7.41 2.60 0.00 -
P/NAPS 0.86 0.78 4.00 0.98 0.92 4.11 3.76 -62.43%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 18/12/08 19/09/08 26/06/08 26/03/08 19/12/07 28/09/07 -
Price 1.67 1.53 1.67 1.85 1.44 6.12 5.40 -
P/RPS 0.34 0.31 0.30 0.37 0.33 1.47 1.53 -63.14%
P/EPS 2.81 2.54 2.49 2.87 2.70 12.71 12.82 -63.47%
EY 35.58 39.35 40.24 34.83 37.10 7.87 7.80 173.78%
DY 0.00 13.07 0.00 21.62 7.41 2.61 0.00 -
P/NAPS 0.89 0.77 0.87 1.05 0.92 4.08 3.21 -57.31%

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