[BESHOM] QoQ Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 32.12%
YoY- 99.63%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 373,823 320,365 279,586 237,104 189,346 176,837 162,454 74.38%
PBT 67,716 55,052 45,656 39,372 30,608 27,226 25,834 90.21%
Tax -18,598 -15,216 -12,930 -11,420 -8,494 -8,102 -7,624 81.31%
NP 49,118 39,836 32,726 27,952 22,114 19,124 18,210 93.88%
-
NP to SH 48,535 39,401 32,318 28,252 21,384 17,924 16,952 101.75%
-
Tax Rate 27.46% 27.64% 28.32% 29.01% 27.75% 29.76% 29.51% -
Total Cost 324,705 280,529 246,860 209,152 167,232 157,713 144,244 71.84%
-
Net Worth 132,568 115,785 100,658 112,686 102,952 98,970 98,101 22.25%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 30,129 7,866 10,736 - 11,803 - 6,540 177.12%
Div Payout % 62.08% 19.97% 33.22% - 55.20% - 38.58% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 132,568 115,785 100,658 112,686 102,952 98,970 98,101 22.25%
NOSH 75,323 73,748 67,105 67,075 65,574 65,543 65,401 9.88%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 13.14% 12.43% 11.71% 11.79% 11.68% 10.81% 11.21% -
ROE 36.61% 34.03% 32.11% 25.07% 20.77% 18.11% 17.28% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 496.29 434.40 416.64 353.49 288.75 269.80 248.40 58.69%
EPS 60.41 53.43 48.16 42.12 32.61 27.35 25.92 75.87%
DPS 40.00 10.67 16.00 0.00 18.00 0.00 10.00 152.19%
NAPS 1.76 1.57 1.50 1.68 1.57 1.51 1.50 11.25%
Adjusted Per Share Value based on latest NOSH - 67,075
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 124.48 106.68 93.10 78.96 63.05 58.89 54.10 74.37%
EPS 16.16 13.12 10.76 9.41 7.12 5.97 5.65 101.62%
DPS 10.03 2.62 3.58 0.00 3.93 0.00 2.18 176.88%
NAPS 0.4415 0.3856 0.3352 0.3752 0.3428 0.3296 0.3267 22.25%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.72 1.44 6.16 6.32 4.44 3.80 2.94 -
P/RPS 0.35 0.33 1.48 1.79 1.54 1.41 1.18 -55.55%
P/EPS 2.67 2.70 12.79 15.00 13.62 13.90 11.34 -61.90%
EY 37.46 37.10 7.82 6.66 7.34 7.20 8.82 162.49%
DY 23.26 7.41 2.60 0.00 4.05 0.00 3.40 260.79%
P/NAPS 0.98 0.92 4.11 3.76 2.83 2.52 1.96 -37.03%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 26/03/08 19/12/07 28/09/07 15/06/07 20/03/07 21/12/06 -
Price 1.85 1.44 6.12 5.40 5.70 3.84 3.34 -
P/RPS 0.37 0.33 1.47 1.53 1.97 1.42 1.34 -57.63%
P/EPS 2.87 2.70 12.71 12.82 17.48 14.04 12.89 -63.29%
EY 34.83 37.10 7.87 7.80 5.72 7.12 7.76 172.34%
DY 21.62 7.41 2.61 0.00 3.16 0.00 2.99 274.38%
P/NAPS 1.05 0.92 4.08 3.21 3.63 2.54 2.23 -39.50%

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