[BESHOM] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 14.39%
YoY- 90.64%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 451,640 373,823 320,365 279,586 237,104 189,346 176,837 86.95%
PBT 74,728 67,716 55,052 45,656 39,372 30,608 27,226 96.15%
Tax -20,408 -18,598 -15,216 -12,930 -11,420 -8,494 -8,102 85.23%
NP 54,320 49,118 39,836 32,726 27,952 22,114 19,124 100.69%
-
NP to SH 54,408 48,535 39,401 32,318 28,252 21,384 17,924 109.78%
-
Tax Rate 27.31% 27.46% 27.64% 28.32% 29.01% 27.75% 29.76% -
Total Cost 397,320 324,705 280,529 246,860 209,152 167,232 157,713 85.25%
-
Net Worth 156,261 132,568 115,785 100,658 112,686 102,952 98,970 35.62%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 30,129 7,866 10,736 - 11,803 - -
Div Payout % - 62.08% 19.97% 33.22% - 55.20% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 156,261 132,568 115,785 100,658 112,686 102,952 98,970 35.62%
NOSH 80,964 75,323 73,748 67,105 67,075 65,574 65,543 15.14%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 12.03% 13.14% 12.43% 11.71% 11.79% 11.68% 10.81% -
ROE 34.82% 36.61% 34.03% 32.11% 25.07% 20.77% 18.11% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 557.83 496.29 434.40 416.64 353.49 288.75 269.80 62.36%
EPS 67.20 60.41 53.43 48.16 42.12 32.61 27.35 82.18%
DPS 0.00 40.00 10.67 16.00 0.00 18.00 0.00 -
NAPS 1.93 1.76 1.57 1.50 1.68 1.57 1.51 17.79%
Adjusted Per Share Value based on latest NOSH - 67,129
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 150.40 124.48 106.68 93.10 78.96 63.05 58.89 86.94%
EPS 18.12 16.16 13.12 10.76 9.41 7.12 5.97 109.77%
DPS 0.00 10.03 2.62 3.58 0.00 3.93 0.00 -
NAPS 0.5204 0.4415 0.3856 0.3352 0.3752 0.3428 0.3296 35.62%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 7.72 1.72 1.44 6.16 6.32 4.44 3.80 -
P/RPS 1.38 0.35 0.33 1.48 1.79 1.54 1.41 -1.42%
P/EPS 11.49 2.67 2.70 12.79 15.00 13.62 13.90 -11.93%
EY 8.70 37.46 37.10 7.82 6.66 7.34 7.20 13.45%
DY 0.00 23.26 7.41 2.60 0.00 4.05 0.00 -
P/NAPS 4.00 0.98 0.92 4.11 3.76 2.83 2.52 36.11%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 19/09/08 26/06/08 26/03/08 19/12/07 28/09/07 15/06/07 20/03/07 -
Price 1.67 1.85 1.44 6.12 5.40 5.70 3.84 -
P/RPS 0.30 0.37 0.33 1.47 1.53 1.97 1.42 -64.56%
P/EPS 2.49 2.87 2.70 12.71 12.82 17.48 14.04 -68.46%
EY 40.24 34.83 37.10 7.87 7.80 5.72 7.12 217.62%
DY 0.00 21.62 7.41 2.61 0.00 3.16 0.00 -
P/NAPS 0.87 1.05 0.92 4.08 3.21 3.63 2.54 -51.07%

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