[BESHOM] QoQ Cumulative 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- 58.6%
YoY- 77.65%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 139,793 59,276 189,346 132,628 81,227 39,360 146,798 -3.19%
PBT 22,828 9,843 30,608 20,420 12,917 5,764 15,126 31.47%
Tax -6,465 -2,855 -8,494 -6,077 -3,812 -1,798 -4,349 30.15%
NP 16,363 6,988 22,114 14,343 9,105 3,966 10,777 32.00%
-
NP to SH 16,159 7,063 21,384 13,443 8,476 3,538 10,183 35.93%
-
Tax Rate 28.32% 29.01% 27.75% 29.76% 29.51% 31.19% 28.75% -
Total Cost 123,430 52,288 167,232 118,285 72,122 35,394 136,021 -6.25%
-
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 5,368 - 11,803 - 3,270 - 4,968 5.28%
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 16.05% 6.27% 20.77% 13.58% 8.64% 3.81% 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 208.32 88.37 288.75 202.35 124.20 60.19 236.35 -8.05%
EPS 24.08 10.53 32.61 20.51 12.96 5.41 16.39 29.14%
DPS 8.00 0.00 18.00 0.00 5.00 0.00 8.00 0.00%
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 46.55 19.74 63.05 44.17 27.05 13.11 48.88 -3.19%
EPS 5.38 2.35 7.12 4.48 2.82 1.18 3.39 35.94%
DPS 1.79 0.00 3.93 0.00 1.09 0.00 1.65 5.56%
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 2.96 7.15 1.54 1.88 2.37 4.69 1.07 96.69%
P/EPS 25.58 60.02 13.62 18.53 22.69 52.13 15.37 40.30%
EY 3.91 1.67 7.34 5.40 4.41 1.92 6.51 -28.74%
DY 1.30 0.00 4.05 0.00 1.70 0.00 3.17 -44.71%
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 2.94 6.11 1.97 1.90 2.69 4.49 1.29 72.92%
P/EPS 25.42 51.28 17.48 18.72 25.77 49.91 18.54 23.34%
EY 3.93 1.95 5.72 5.34 3.88 2.00 5.39 -18.94%
DY 1.31 0.00 3.16 0.00 1.50 0.00 2.63 -37.08%
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