[BESHOM] QoQ Cumulative Quarter Result on 30-Apr-2007 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
15-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 59.07%
YoY- 110.0%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 240,274 139,793 59,276 189,346 132,628 81,227 39,360 232.91%
PBT 41,289 22,828 9,843 30,608 20,420 12,917 5,764 270.26%
Tax -11,412 -6,465 -2,855 -8,494 -6,077 -3,812 -1,798 241.65%
NP 29,877 16,363 6,988 22,114 14,343 9,105 3,966 282.87%
-
NP to SH 29,551 16,159 7,063 21,384 13,443 8,476 3,538 310.07%
-
Tax Rate 27.64% 28.32% 29.01% 27.75% 29.76% 29.51% 31.19% -
Total Cost 210,397 123,430 52,288 167,232 118,285 72,122 35,394 227.08%
-
Net Worth 115,785 100,658 112,686 102,952 98,970 98,101 92,864 15.79%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 5,899 5,368 - 11,803 - 3,270 - -
Div Payout % 19.97% 33.22% - 55.20% - 38.58% - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 115,785 100,658 112,686 102,952 98,970 98,101 92,864 15.79%
NOSH 73,748 67,105 67,075 65,574 65,543 65,401 65,397 8.31%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 12.43% 11.71% 11.79% 11.68% 10.81% 11.21% 10.08% -
ROE 25.52% 16.05% 6.27% 20.77% 13.58% 8.64% 3.81% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 325.80 208.32 88.37 288.75 202.35 124.20 60.19 207.33%
EPS 40.07 24.08 10.53 32.61 20.51 12.96 5.41 278.58%
DPS 8.00 8.00 0.00 18.00 0.00 5.00 0.00 -
NAPS 1.57 1.50 1.68 1.57 1.51 1.50 1.42 6.90%
Adjusted Per Share Value based on latest NOSH - 65,578
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 80.01 46.55 19.74 63.05 44.17 27.05 13.11 232.86%
EPS 9.84 5.38 2.35 7.12 4.48 2.82 1.18 309.63%
DPS 1.96 1.79 0.00 3.93 0.00 1.09 0.00 -
NAPS 0.3856 0.3352 0.3752 0.3428 0.3296 0.3267 0.3092 15.81%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.44 6.16 6.32 4.44 3.80 2.94 2.82 -
P/RPS 0.44 2.96 7.15 1.54 1.88 2.37 4.69 -79.26%
P/EPS 3.59 25.58 60.02 13.62 18.53 22.69 52.13 -83.11%
EY 27.83 3.91 1.67 7.34 5.40 4.41 1.92 491.59%
DY 5.56 1.30 0.00 4.05 0.00 1.70 0.00 -
P/NAPS 0.92 4.11 3.76 2.83 2.52 1.96 1.99 -40.12%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 19/12/07 28/09/07 15/06/07 20/03/07 21/12/06 29/09/06 -
Price 1.44 6.12 5.40 5.70 3.84 3.34 2.70 -
P/RPS 0.44 2.94 6.11 1.97 1.90 2.69 4.49 -78.65%
P/EPS 3.59 25.42 51.28 17.48 18.72 25.77 49.91 -82.62%
EY 27.83 3.93 1.95 5.72 5.34 3.88 2.00 475.75%
DY 5.56 1.31 0.00 3.16 0.00 1.50 0.00 -
P/NAPS 0.92 4.08 3.21 3.63 2.54 2.23 1.90 -38.25%

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