[BESHOM] QoQ TTM 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- 18.96%
YoY- 90.47%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 427,457 373,823 296,992 247,912 209,262 189,346 167,519 86.83%
PBT 76,555 67,716 51,477 40,520 34,688 30,609 23,277 121.31%
Tax -20,845 -18,598 -13,829 -11,147 -9,551 -8,494 -6,162 125.51%
NP 55,710 49,118 37,648 29,373 25,137 22,115 17,115 119.79%
-
NP to SH 55,073 48,534 34,517 26,093 21,935 18,410 16,059 127.58%
-
Tax Rate 27.23% 27.46% 26.86% 27.51% 27.53% 27.75% 26.47% -
Total Cost 371,747 324,705 259,344 218,539 184,125 167,231 150,404 82.90%
-
Net Worth 156,261 75,316 115,770 100,693 112,686 65,578 98,946 35.65%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 29,471 29,471 13,895 13,895 11,795 11,795 8,234 134.16%
Div Payout % 53.51% 60.72% 40.26% 53.25% 53.77% 64.07% 51.28% -
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 75,316 115,770 100,693 112,686 65,578 98,946 35.65%
NOSH 80,964 75,316 73,738 67,129 67,075 65,578 65,527 15.16%
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 13.03% 13.14% 12.68% 11.85% 12.01% 11.68% 10.22% -
ROE 35.24% 64.44% 29.82% 25.91% 19.47% 28.07% 16.23% -
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 527.96 496.34 402.76 369.31 311.98 288.73 255.65 62.24%
EPS 68.02 64.44 46.81 38.87 32.70 28.07 24.51 97.60%
DPS 36.40 39.13 18.84 20.70 17.59 18.00 12.57 103.29%
NAPS 1.93 1.00 1.57 1.50 1.68 1.00 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 142.34 124.48 98.90 82.56 69.68 63.05 55.78 86.84%
EPS 18.34 16.16 11.49 8.69 7.30 6.13 5.35 127.52%
DPS 9.81 9.81 4.63 4.63 3.93 3.93 2.74 134.21%
NAPS 0.5204 0.2508 0.3855 0.3353 0.3752 0.2184 0.3295 35.65%
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 1.46 0.35 0.36 1.67 2.03 1.54 1.49 -1.34%
P/EPS 11.35 2.67 3.08 15.85 19.33 15.82 15.51 -18.80%
EY 8.81 37.47 32.51 6.31 5.17 6.32 6.45 23.12%
DY 4.72 22.75 13.09 3.36 2.78 4.05 3.31 26.71%
P/NAPS 4.00 1.72 0.92 4.11 3.76 4.44 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 0.32 0.37 0.36 1.66 1.73 1.97 1.50 -64.33%
P/EPS 2.46 2.87 3.08 15.74 16.51 20.30 15.67 -70.93%
EY 40.73 34.83 32.51 6.35 6.06 4.93 6.38 244.52%
DY 21.80 21.15 13.09 3.38 3.26 3.16 3.27 254.62%
P/NAPS 0.87 1.85 0.92 4.08 3.21 5.70 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