[BESHOM] YoY Annualized Quarter 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- 14.39%
YoY- 90.64%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 214,748 561,892 400,404 279,586 162,454 150,782 138,998 7.51%
PBT 39,742 109,864 68,040 45,656 25,834 16,352 14,882 17.77%
Tax -10,726 -31,924 -18,576 -12,930 -7,624 -5,874 -7,182 6.91%
NP 29,016 77,940 49,464 32,726 18,210 10,478 7,700 24.73%
-
NP to SH 27,870 77,300 48,982 32,318 16,952 9,920 7,700 23.89%
-
Tax Rate 26.99% 29.06% 27.30% 28.32% 29.51% 35.92% 48.26% -
Total Cost 185,732 483,952 350,940 246,860 144,244 140,304 131,298 5.94%
-
Net Worth 217,609 204,166 161,103 100,658 98,101 87,017 83,640 17.26%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 7,985 16,666 16,273 10,736 6,540 - - -
Div Payout % 28.65% 21.56% 33.22% 33.22% 38.58% - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 217,609 204,166 161,103 100,658 98,101 87,017 83,640 17.26%
NOSH 199,641 83,333 81,365 67,105 65,401 62,155 63,847 20.91%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 13.51% 13.87% 12.35% 11.71% 11.21% 6.95% 5.54% -
ROE 12.81% 37.86% 30.40% 32.11% 17.28% 11.40% 9.21% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 107.57 674.27 492.11 416.64 248.40 242.59 217.70 -11.08%
EPS 13.96 92.76 60.20 48.16 25.92 15.96 12.06 2.46%
DPS 4.00 20.00 20.00 16.00 10.00 0.00 0.00 -
NAPS 1.09 2.45 1.98 1.50 1.50 1.40 1.31 -3.01%
Adjusted Per Share Value based on latest NOSH - 67,129
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 71.51 187.11 133.34 93.10 54.10 50.21 46.29 7.51%
EPS 9.28 25.74 16.31 10.76 5.65 3.30 2.56 23.92%
DPS 2.66 5.55 5.42 3.58 2.18 0.00 0.00 -
NAPS 0.7246 0.6799 0.5365 0.3352 0.3267 0.2898 0.2785 17.26%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 3.08 3.75 1.55 6.16 2.94 2.12 2.02 -
P/RPS 2.86 0.56 0.31 1.48 1.18 0.87 0.93 20.58%
P/EPS 22.06 4.04 2.57 12.79 11.34 13.28 16.75 4.69%
EY 4.53 24.74 38.84 7.82 8.82 7.53 5.97 -4.49%
DY 1.30 5.33 12.90 2.60 3.40 0.00 0.00 -
P/NAPS 2.83 1.53 0.78 4.11 1.96 1.51 1.54 10.66%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 17/12/10 22/12/09 18/12/08 19/12/07 21/12/06 29/12/05 24/12/04 -
Price 2.93 3.75 1.53 6.12 3.34 2.04 1.99 -
P/RPS 2.72 0.56 0.31 1.47 1.34 0.84 0.91 20.01%
P/EPS 20.99 4.04 2.54 12.71 12.89 12.78 16.50 4.09%
EY 4.76 24.74 39.35 7.87 7.76 7.82 6.06 -3.94%
DY 1.37 5.33 13.07 2.61 2.99 0.00 0.00 -
P/NAPS 2.69 1.53 0.77 4.08 2.23 1.46 1.52 9.97%

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