[BESHOM] QoQ Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
20-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 5.73%
YoY- 77.65%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 279,586 237,104 189,346 176,837 162,454 157,440 146,798 53.46%
PBT 45,656 39,372 30,608 27,226 25,834 23,056 15,126 108.43%
Tax -12,930 -11,420 -8,494 -8,102 -7,624 -7,192 -4,349 106.35%
NP 32,726 27,952 22,114 19,124 18,210 15,864 10,777 109.27%
-
NP to SH 32,318 28,252 21,384 17,924 16,952 14,152 10,183 115.50%
-
Tax Rate 28.32% 29.01% 27.75% 29.76% 29.51% 31.19% 28.75% -
Total Cost 246,860 209,152 167,232 157,713 144,244 141,576 136,021 48.62%
-
Net Worth 100,658 112,686 102,952 98,970 98,101 92,864 85,091 11.81%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 10,736 - 11,803 - 6,540 - 4,968 66.91%
Div Payout % 33.22% - 55.20% - 38.58% - 48.80% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 100,658 112,686 102,952 98,970 98,101 92,864 85,091 11.81%
NOSH 67,105 67,075 65,574 65,543 65,401 65,397 62,110 5.27%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 11.71% 11.79% 11.68% 10.81% 11.21% 10.08% 7.34% -
ROE 32.11% 25.07% 20.77% 18.11% 17.28% 15.24% 11.97% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 416.64 353.49 288.75 269.80 248.40 240.74 236.35 45.77%
EPS 48.16 42.12 32.61 27.35 25.92 21.64 16.39 104.74%
DPS 16.00 0.00 18.00 0.00 10.00 0.00 8.00 58.53%
NAPS 1.50 1.68 1.57 1.51 1.50 1.42 1.37 6.21%
Adjusted Per Share Value based on latest NOSH - 65,527
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 93.10 78.96 63.05 58.89 54.10 52.43 48.88 53.47%
EPS 10.76 9.41 7.12 5.97 5.65 4.71 3.39 115.52%
DPS 3.58 0.00 3.93 0.00 2.18 0.00 1.65 67.36%
NAPS 0.3352 0.3752 0.3428 0.3296 0.3267 0.3092 0.2834 11.80%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 6.16 6.32 4.44 3.80 2.94 2.82 2.52 -
P/RPS 1.48 1.79 1.54 1.41 1.18 1.17 1.07 24.06%
P/EPS 12.79 15.00 13.62 13.90 11.34 13.03 15.37 -11.50%
EY 7.82 6.66 7.34 7.20 8.82 7.67 6.51 12.96%
DY 2.60 0.00 4.05 0.00 3.40 0.00 3.17 -12.34%
P/NAPS 4.11 3.76 2.83 2.52 1.96 1.99 1.84 70.62%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 19/12/07 28/09/07 15/06/07 20/03/07 21/12/06 29/09/06 26/06/06 -
Price 6.12 5.40 5.70 3.84 3.34 2.70 3.04 -
P/RPS 1.47 1.53 1.97 1.42 1.34 1.12 1.29 9.07%
P/EPS 12.71 12.82 17.48 14.04 12.89 12.48 18.54 -22.19%
EY 7.87 7.80 5.72 7.12 7.76 8.01 5.39 28.61%
DY 2.61 0.00 3.16 0.00 2.99 0.00 2.63 -0.50%
P/NAPS 4.08 3.21 3.63 2.54 2.23 1.90 2.22 49.87%

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