[BESHOM] YoY Annualized 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- 5.73%
YoY- 77.65%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 549,636 403,108 320,365 176,837 149,209 139,776 119,534 28.92%
PBT 106,890 70,109 55,052 27,226 16,360 12,654 10,250 47.75%
Tax -30,652 -20,588 -15,216 -8,102 -5,685 -6,038 -3,464 43.77%
NP 76,238 49,521 39,836 19,124 10,674 6,616 6,786 49.60%
-
NP to SH 75,545 48,640 39,401 17,924 10,089 6,616 6,786 49.37%
-
Tax Rate 28.68% 29.37% 27.64% 29.76% 34.75% 47.72% 33.80% -
Total Cost 473,397 353,586 280,529 157,713 138,534 133,160 112,748 26.98%
-
Net Worth 202,234 153,910 115,785 98,970 90,952 82,594 82,138 16.18%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 15,535 - 7,866 - - - - -
Div Payout % 20.56% - 19.97% - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 202,234 153,910 115,785 98,970 90,952 82,594 82,138 16.18%
NOSH 83,224 81,867 73,748 65,543 61,872 63,533 64,675 4.28%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 13.87% 12.28% 12.43% 10.81% 7.15% 4.73% 5.68% -
ROE 37.36% 31.60% 34.03% 18.11% 11.09% 8.01% 8.26% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 660.43 492.39 434.40 269.80 241.16 220.00 184.82 23.62%
EPS 90.77 59.41 53.43 27.35 16.31 10.41 10.49 43.23%
DPS 18.67 0.00 10.67 0.00 0.00 0.00 0.00 -
NAPS 2.43 1.88 1.57 1.51 1.47 1.30 1.27 11.41%
Adjusted Per Share Value based on latest NOSH - 65,527
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 183.03 134.24 106.68 58.89 49.69 46.55 39.81 28.92%
EPS 25.16 16.20 13.12 5.97 3.36 2.20 2.26 49.37%
DPS 5.17 0.00 2.62 0.00 0.00 0.00 0.00 -
NAPS 0.6734 0.5125 0.3856 0.3296 0.3029 0.275 0.2735 16.18%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 -
Price 4.18 1.61 1.44 3.80 2.20 2.00 2.20 -
P/RPS 0.63 0.33 0.33 1.41 0.91 0.91 1.19 -10.04%
P/EPS 4.60 2.71 2.70 13.90 13.49 19.21 20.97 -22.32%
EY 21.72 36.90 37.10 7.20 7.41 5.21 4.77 28.71%
DY 4.47 0.00 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.86 0.92 2.52 1.50 1.54 1.73 -0.09%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 19/03/10 27/03/09 26/03/08 20/03/07 30/03/06 30/03/05 29/03/04 -
Price 4.68 1.67 1.44 3.84 2.40 1.94 2.28 -
P/RPS 0.71 0.34 0.33 1.42 1.00 0.88 1.23 -8.74%
P/EPS 5.16 2.81 2.70 14.04 14.72 18.63 21.73 -21.29%
EY 19.40 35.58 37.10 7.12 6.79 5.37 4.60 27.08%
DY 3.99 0.00 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.89 0.92 2.54 1.63 1.49 1.80 1.16%

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