[BESHOM] QoQ TTM Result on 31-Jul-2007 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 19.15%
YoY- 85.23%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 373,823 296,992 247,912 209,262 189,346 167,519 152,634 81.79%
PBT 67,716 51,477 40,520 34,688 30,609 23,277 19,867 126.65%
Tax -18,598 -13,829 -11,147 -9,551 -8,494 -6,162 -5,224 133.33%
NP 49,118 37,648 29,373 25,137 22,115 17,115 14,643 124.24%
-
NP to SH 48,534 34,517 26,093 21,935 18,410 16,059 13,699 132.58%
-
Tax Rate 27.46% 26.86% 27.51% 27.53% 27.75% 26.47% 26.29% -
Total Cost 324,705 259,344 218,539 184,125 167,231 150,404 137,991 77.00%
-
Net Worth 75,316 115,770 100,693 112,686 65,578 98,946 98,105 -16.17%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 29,471 13,895 13,895 11,795 11,795 8,234 8,234 134.16%
Div Payout % 60.72% 40.26% 53.25% 53.77% 64.07% 51.28% 60.11% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 75,316 115,770 100,693 112,686 65,578 98,946 98,105 -16.17%
NOSH 75,316 73,738 67,129 67,075 65,578 65,527 65,403 9.87%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 13.14% 12.68% 11.85% 12.01% 11.68% 10.22% 9.59% -
ROE 64.44% 29.82% 25.91% 19.47% 28.07% 16.23% 13.96% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 496.34 402.76 369.31 311.98 288.73 255.65 233.37 65.45%
EPS 64.44 46.81 38.87 32.70 28.07 24.51 20.95 111.64%
DPS 39.13 18.84 20.70 17.59 18.00 12.57 12.59 113.11%
NAPS 1.00 1.57 1.50 1.68 1.00 1.51 1.50 -23.70%
Adjusted Per Share Value based on latest NOSH - 67,075
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 124.48 98.90 82.56 69.68 63.05 55.78 50.83 81.78%
EPS 16.16 11.49 8.69 7.30 6.13 5.35 4.56 132.62%
DPS 9.81 4.63 4.63 3.93 3.93 2.74 2.74 134.21%
NAPS 0.2508 0.3855 0.3353 0.3752 0.2184 0.3295 0.3267 -16.17%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.72 1.44 6.16 6.32 4.44 3.80 2.94 -
P/RPS 0.35 0.36 1.67 2.03 1.54 1.49 1.26 -57.46%
P/EPS 2.67 3.08 15.85 19.33 15.82 15.51 14.04 -66.96%
EY 37.47 32.51 6.31 5.17 6.32 6.45 7.12 202.86%
DY 22.75 13.09 3.36 2.78 4.05 3.31 4.28 204.88%
P/NAPS 1.72 0.92 4.11 3.76 4.44 2.52 1.96 -8.34%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 26/03/08 19/12/07 28/09/07 15/06/07 20/03/07 21/12/06 -
Price 1.85 1.44 6.12 5.40 5.70 3.84 3.34 -
P/RPS 0.37 0.36 1.66 1.73 1.97 1.50 1.43 -59.42%
P/EPS 2.87 3.08 15.74 16.51 20.30 15.67 15.95 -68.16%
EY 34.83 32.51 6.35 6.06 4.93 6.38 6.27 213.98%
DY 21.15 13.09 3.38 3.26 3.16 3.27 3.77 216.05%
P/NAPS 1.85 0.92 4.08 3.21 5.70 2.54 2.23 -11.72%

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