[BESHOM] QoQ Quarter Result on 31-Oct-2008 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -19.95%
YoY- 19.71%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 148,572 132,885 102,129 87,292 112,910 133,549 100,481 29.81%
PBT 26,287 23,305 18,562 15,338 18,682 26,427 18,461 26.59%
Tax -7,768 -7,435 -6,153 -4,186 -5,102 -7,186 -4,947 35.13%
NP 18,519 15,870 12,409 11,152 13,580 19,241 13,514 23.39%
-
NP to SH 18,463 15,810 11,989 10,889 13,602 18,984 13,391 23.90%
-
Tax Rate 29.55% 31.90% 33.15% 27.29% 27.31% 27.19% 26.80% -
Total Cost 130,053 117,015 89,720 76,140 99,330 114,308 86,967 30.80%
-
Net Worth 184,047 82,438 153,957 165,085 156,261 75,316 115,770 36.25%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 26,380 - 8,337 - 24,101 - -
Div Payout % - 166.86% - 76.57% - 126.96% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 184,047 82,438 153,957 165,085 156,261 75,316 115,770 36.25%
NOSH 83,279 82,438 81,892 83,376 80,964 75,316 73,738 8.45%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 12.46% 11.94% 12.15% 12.78% 12.03% 14.41% 13.45% -
ROE 10.03% 19.18% 7.79% 6.60% 8.70% 25.21% 11.57% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 178.40 161.19 124.71 104.70 139.46 177.32 136.27 19.69%
EPS 22.17 19.18 14.64 13.06 16.80 23.63 18.16 14.24%
DPS 0.00 32.00 0.00 10.00 0.00 32.00 0.00 -
NAPS 2.21 1.00 1.88 1.98 1.93 1.00 1.57 25.62%
Adjusted Per Share Value based on latest NOSH - 83,376
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 49.47 44.25 34.01 29.07 37.60 44.47 33.46 29.81%
EPS 6.15 5.26 3.99 3.63 4.53 6.32 4.46 23.91%
DPS 0.00 8.78 0.00 2.78 0.00 8.03 0.00 -
NAPS 0.6129 0.2745 0.5127 0.5497 0.5204 0.2508 0.3855 36.25%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 2.49 1.89 1.61 1.55 7.72 1.72 1.44 -
P/RPS 1.40 1.17 1.29 1.48 5.54 0.97 1.06 20.39%
P/EPS 11.23 9.86 11.00 11.87 45.95 6.82 7.93 26.13%
EY 8.90 10.15 9.09 8.43 2.18 14.65 12.61 -20.74%
DY 0.00 16.93 0.00 6.45 0.00 18.60 0.00 -
P/NAPS 1.13 1.89 0.86 0.78 4.00 1.72 0.92 14.70%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 26/06/09 27/03/09 18/12/08 19/09/08 26/06/08 26/03/08 -
Price 2.85 2.22 1.67 1.53 1.67 1.85 1.44 -
P/RPS 1.60 1.38 1.34 1.46 1.20 1.04 1.06 31.61%
P/EPS 12.86 11.58 11.41 11.72 9.94 7.34 7.93 38.07%
EY 7.78 8.64 8.77 8.54 10.06 13.62 12.61 -27.54%
DY 0.00 14.41 0.00 6.54 0.00 17.30 0.00 -
P/NAPS 1.29 2.22 0.89 0.77 0.87 1.85 0.92 25.30%

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