[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2008 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -71.97%
YoY- 92.58%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 435,216 302,331 200,202 112,910 373,823 240,274 139,793 113.36%
PBT 75,887 52,582 34,020 18,682 67,716 41,289 22,828 122.90%
Tax -22,876 -15,441 -9,288 -5,102 -18,598 -11,412 -6,465 132.38%
NP 53,011 37,141 24,732 13,580 49,118 29,877 16,363 119.10%
-
NP to SH 52,290 36,480 24,491 13,602 48,535 29,551 16,159 118.93%
-
Tax Rate 30.14% 29.37% 27.30% 27.31% 27.46% 27.64% 28.32% -
Total Cost 382,205 265,190 175,470 99,330 324,705 210,397 123,430 112.59%
-
Net Worth 164,064 153,910 161,103 156,261 132,568 115,785 100,658 38.53%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 26,382 - 8,136 - 30,129 5,899 5,368 189.34%
Div Payout % 50.45% - 33.22% - 62.08% 19.97% 33.22% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 164,064 153,910 161,103 156,261 132,568 115,785 100,658 38.53%
NOSH 82,444 81,867 81,365 80,964 75,323 73,748 67,105 14.72%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 12.18% 12.28% 12.35% 12.03% 13.14% 12.43% 11.71% -
ROE 31.87% 23.70% 15.20% 8.70% 36.61% 25.52% 16.05% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 527.89 369.29 246.05 139.46 496.29 325.80 208.32 85.97%
EPS 63.42 44.56 30.10 16.80 60.41 40.07 24.08 90.82%
DPS 32.00 0.00 10.00 0.00 40.00 8.00 8.00 152.19%
NAPS 1.99 1.88 1.98 1.93 1.76 1.57 1.50 20.75%
Adjusted Per Share Value based on latest NOSH - 80,964
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 144.93 100.68 66.67 37.60 124.48 80.01 46.55 113.36%
EPS 17.41 12.15 8.16 4.53 16.16 9.84 5.38 118.93%
DPS 8.79 0.00 2.71 0.00 10.03 1.96 1.79 189.18%
NAPS 0.5463 0.5125 0.5365 0.5204 0.4415 0.3856 0.3352 38.53%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.89 1.61 1.55 7.72 1.72 1.44 6.16 -
P/RPS 0.36 0.44 0.63 5.54 0.35 0.44 2.96 -75.48%
P/EPS 2.98 3.61 5.15 45.95 2.67 3.59 25.58 -76.17%
EY 33.56 27.68 19.42 2.18 37.46 27.83 3.91 319.75%
DY 16.93 0.00 6.45 0.00 23.26 5.56 1.30 454.39%
P/NAPS 0.95 0.86 0.78 4.00 0.98 0.92 4.11 -62.37%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 27/03/09 18/12/08 19/09/08 26/06/08 26/03/08 19/12/07 -
Price 2.22 1.67 1.53 1.67 1.85 1.44 6.12 -
P/RPS 0.42 0.45 0.62 1.20 0.37 0.44 2.94 -72.70%
P/EPS 3.50 3.75 5.08 9.94 2.87 3.59 25.42 -73.36%
EY 28.57 26.68 19.67 10.06 34.83 27.83 3.93 275.72%
DY 14.41 0.00 6.54 0.00 21.62 5.56 1.31 395.33%
P/NAPS 1.12 0.89 0.77 0.87 1.05 0.92 4.08 -57.79%

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