[BESHOM] QoQ 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- 0.59%
YoY- 90.53%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 80,517 59,276 56,718 51,401 41,867 39,360 34,891 74.36%
PBT 12,985 9,843 10,188 7,504 7,153 5,764 2,856 173.68%
Tax -3,610 -2,855 -2,417 -2,265 -2,014 -1,798 -85 1109.00%
NP 9,375 6,988 7,771 5,239 5,139 3,966 2,771 124.86%
-
NP to SH 9,096 7,063 4,967 4,967 4,938 3,538 2,616 128.99%
-
Tax Rate 27.80% 29.01% 23.72% 30.18% 28.16% 31.19% 2.98% -
Total Cost 71,142 52,288 48,947 46,162 36,728 35,394 32,120 69.66%
-
Net Worth 100,693 112,686 65,578 98,946 98,105 92,864 62,059 37.95%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 5,370 - 8,525 - 3,270 - 4,964 5.36%
Div Payout % 59.04% - 171.64% - 66.23% - 189.78% -
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 100,693 112,686 65,578 98,946 98,105 92,864 62,059 37.95%
NOSH 67,129 67,075 65,578 65,527 65,403 65,397 62,059 5.35%
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 11.64% 11.79% 13.70% 10.19% 12.27% 10.08% 7.94% -
ROE 9.03% 6.27% 7.57% 5.02% 5.03% 3.81% 4.22% -
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 119.94 88.37 86.49 78.44 64.01 60.19 56.22 65.49%
EPS 13.55 10.53 7.57 7.58 7.55 5.41 4.21 117.52%
DPS 8.00 0.00 13.00 0.00 5.00 0.00 8.00 0.00%
NAPS 1.50 1.68 1.00 1.51 1.50 1.42 1.00 30.94%
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 26.81 19.74 18.89 17.12 13.94 13.11 11.62 74.34%
EPS 3.03 2.35 1.65 1.65 1.64 1.18 0.87 129.24%
DPS 1.79 0.00 2.84 0.00 1.09 0.00 1.65 5.56%
NAPS 0.3353 0.3752 0.2184 0.3295 0.3267 0.3092 0.2067 37.93%
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 5.14 7.15 5.13 4.84 4.59 4.69 4.48 9.56%
P/EPS 45.46 60.02 58.62 50.13 38.94 52.13 59.78 -16.64%
EY 2.20 1.67 1.71 1.99 2.57 1.92 1.67 20.11%
DY 1.30 0.00 2.93 0.00 1.70 0.00 3.17 -44.71%
P/NAPS 4.11 3.76 4.44 2.52 1.96 1.99 2.52 38.43%
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 5.10 6.11 6.59 4.90 5.22 4.49 5.41 -3.84%
P/EPS 45.17 51.28 75.26 50.66 44.24 49.91 72.12 -26.73%
EY 2.21 1.95 1.33 1.97 2.26 2.00 1.39 36.10%
DY 1.31 0.00 2.28 0.00 1.50 0.00 2.63 -37.08%
P/NAPS 4.08 3.21 5.70 2.54 2.23 1.90 3.04 21.60%

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