[BESHOM] QoQ Cumulative 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- 128.78%
YoY- 90.64%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 112,910 373,823 240,274 139,793 59,276 189,346 132,628 -10.18%
PBT 18,682 67,716 41,289 22,828 9,843 30,608 20,420 -5.76%
Tax -5,102 -18,598 -11,412 -6,465 -2,855 -8,494 -6,077 -11.01%
NP 13,580 49,118 29,877 16,363 6,988 22,114 14,343 -3.58%
-
NP to SH 13,602 48,535 29,551 16,159 7,063 21,384 13,443 0.78%
-
Tax Rate 27.31% 27.46% 27.64% 28.32% 29.01% 27.75% 29.76% -
Total Cost 99,330 324,705 210,397 123,430 52,288 167,232 118,285 -11.00%
-
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 5,899 5,368 - 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 8.70% 36.61% 25.52% 16.05% 6.27% 20.77% 13.58% -
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 139.46 496.29 325.80 208.32 88.37 288.75 202.35 -21.99%
EPS 16.80 60.41 40.07 24.08 10.53 32.61 20.51 -12.46%
DPS 0.00 40.00 8.00 8.00 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 37.60 124.48 80.01 46.55 19.74 63.05 44.17 -10.18%
EPS 4.53 16.16 9.84 5.38 2.35 7.12 4.48 0.74%
DPS 0.00 10.03 1.96 1.79 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 5.54 0.35 0.44 2.96 7.15 1.54 1.88 105.67%
P/EPS 45.95 2.67 3.59 25.58 60.02 13.62 18.53 83.30%
EY 2.18 37.46 27.83 3.91 1.67 7.34 5.40 -45.40%
DY 0.00 23.26 5.56 1.30 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 1.20 0.37 0.44 2.94 6.11 1.97 1.90 -26.40%
P/EPS 9.94 2.87 3.59 25.42 51.28 17.48 18.72 -34.45%
EY 10.06 34.83 27.83 3.93 1.95 5.72 5.34 52.59%
DY 0.00 21.62 5.56 1.31 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