[BESHOM] YoY Annualized Quarter 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- 32.12%
YoY- 99.63%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 219,004 594,288 451,640 237,104 157,440 138,004 119,824 10.56%
PBT 43,140 105,148 74,728 39,372 23,056 11,932 8,784 30.36%
Tax -11,644 -31,072 -20,408 -11,420 -7,192 -3,892 -3,220 23.87%
NP 31,496 74,076 54,320 27,952 15,864 8,040 5,564 33.48%
-
NP to SH 31,216 73,852 54,408 28,252 14,152 7,516 5,564 33.28%
-
Tax Rate 26.99% 29.55% 27.31% 29.01% 31.19% 32.62% 36.66% -
Total Cost 187,508 520,212 397,320 209,152 141,576 129,964 114,260 8.60%
-
Net Worth 211,566 184,047 156,261 112,686 92,864 84,555 82,049 17.09%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 211,566 184,047 156,261 112,686 92,864 84,555 82,049 17.09%
NOSH 199,590 83,279 80,964 67,075 65,397 62,633 64,101 20.83%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 14.38% 12.46% 12.03% 11.79% 10.08% 5.83% 4.64% -
ROE 14.75% 40.13% 34.82% 25.07% 15.24% 8.89% 6.78% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 109.73 713.61 557.83 353.49 240.74 220.34 186.93 -8.49%
EPS 15.64 88.68 67.20 42.12 21.64 12.00 8.68 10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 2.21 1.93 1.68 1.42 1.35 1.28 -3.09%
Adjusted Per Share Value based on latest NOSH - 67,075
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 72.93 197.90 150.40 78.96 52.43 45.96 39.90 10.56%
EPS 10.40 24.59 18.12 9.41 4.71 2.50 1.85 33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7045 0.6129 0.5204 0.3752 0.3092 0.2816 0.2732 17.09%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 3.64 2.49 7.72 6.32 2.82 2.10 1.86 -
P/RPS 3.32 0.35 1.38 1.79 1.17 0.95 1.00 22.12%
P/EPS 23.27 2.81 11.49 15.00 13.03 17.50 21.43 1.38%
EY 4.30 35.61 8.70 6.66 7.67 5.71 4.67 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 1.13 4.00 3.76 1.99 1.56 1.45 15.42%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 29/09/09 19/09/08 28/09/07 29/09/06 28/09/05 24/09/04 -
Price 3.26 2.85 1.67 5.40 2.70 1.99 1.98 -
P/RPS 2.97 0.40 0.30 1.53 1.12 0.90 1.06 18.72%
P/EPS 20.84 3.21 2.49 12.82 12.48 16.58 22.81 -1.49%
EY 4.80 31.12 40.24 7.80 8.01 6.03 4.38 1.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.29 0.87 3.21 1.90 1.47 1.55 12.11%

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