[BESHOM] QoQ TTM 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- 17.23%
YoY- 97.99%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 247,912 209,262 189,346 167,519 152,634 151,657 146,798 41.67%
PBT 40,520 34,688 30,609 23,277 19,867 17,908 15,127 92.52%
Tax -11,147 -9,551 -8,494 -6,162 -5,224 -5,174 -4,349 86.96%
NP 29,373 25,137 22,115 17,115 14,643 12,734 10,778 94.75%
-
NP to SH 26,093 21,935 18,410 16,059 13,699 11,842 10,183 86.93%
-
Tax Rate 27.51% 27.53% 27.75% 26.47% 26.29% 28.89% 28.75% -
Total Cost 218,539 184,125 167,231 150,404 137,991 138,923 136,020 37.05%
-
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 13,895 11,795 11,795 8,234 8,234 4,964 4,964 98.24%
Div Payout % 53.25% 53.77% 64.07% 51.28% 60.11% 41.93% 48.76% -
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 11.85% 12.01% 11.68% 10.22% 9.59% 8.40% 7.34% -
ROE 25.91% 19.47% 28.07% 16.23% 13.96% 12.75% 16.41% -
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 369.31 311.98 288.73 255.65 233.37 231.90 236.54 34.47%
EPS 38.87 32.70 28.07 24.51 20.95 18.11 16.41 77.41%
DPS 20.70 17.59 18.00 12.57 12.59 7.59 8.00 88.14%
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 82.56 69.68 63.05 55.78 50.83 50.50 48.88 41.69%
EPS 8.69 7.30 6.13 5.35 4.56 3.94 3.39 86.98%
DPS 4.63 3.93 3.93 2.74 2.74 1.65 1.65 98.57%
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 1.67 2.03 1.54 1.49 1.26 1.22 1.07 34.44%
P/EPS 15.85 19.33 15.82 15.51 14.04 15.57 15.36 2.10%
EY 6.31 5.17 6.32 6.45 7.12 6.42 6.51 -2.05%
DY 3.36 2.78 4.05 3.31 4.28 2.69 3.17 3.94%
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 1.66 1.73 1.97 1.50 1.43 1.16 1.29 18.25%
P/EPS 15.74 16.51 20.30 15.67 15.95 14.91 18.53 -10.28%
EY 6.35 6.06 4.93 6.38 6.27 6.71 5.40 11.37%
DY 3.38 3.26 3.16 3.27 3.77 2.81 2.63 18.15%
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