[BESHOM] YoY TTM 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- 17.23%
YoY- 97.99%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 545,112 435,880 296,992 167,519 146,336 134,278 111,341 30.27%
PBT 103,471 79,009 51,477 23,277 13,088 8,184 6,513 58.48%
Tax -30,423 -22,627 -13,829 -6,162 -4,537 -4,427 -2,844 48.38%
NP 73,048 56,382 37,648 17,115 8,551 3,757 3,669 64.55%
-
NP to SH 72,468 55,464 34,517 16,059 8,111 3,757 3,669 64.33%
-
Tax Rate 29.40% 28.64% 26.86% 26.47% 34.67% 54.09% 43.67% -
Total Cost 472,064 379,498 259,344 150,404 137,785 130,521 107,672 27.90%
-
Net Worth 166,441 153,957 115,770 98,946 91,028 82,531 82,073 12.49%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 38,040 32,438 13,895 8,234 3,771 3,212 2,581 56.51%
Div Payout % 52.49% 58.49% 40.26% 51.28% 46.50% 85.50% 70.37% -
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 166,441 153,957 115,770 98,946 91,028 82,531 82,073 12.49%
NOSH 83,220 81,892 73,738 65,527 61,923 63,485 64,624 4.30%
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 13.40% 12.94% 12.68% 10.22% 5.84% 2.80% 3.30% -
ROE 43.54% 36.03% 29.82% 16.23% 8.91% 4.55% 4.47% -
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 655.02 532.26 402.76 255.65 236.32 211.51 172.29 24.90%
EPS 87.08 67.73 46.81 24.51 13.10 5.92 5.68 57.54%
DPS 46.00 39.61 18.84 12.57 6.00 5.00 4.00 50.18%
NAPS 2.00 1.88 1.57 1.51 1.47 1.30 1.27 7.85%
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 181.52 145.15 98.90 55.78 48.73 44.71 37.08 30.27%
EPS 24.13 18.47 11.49 5.35 2.70 1.25 1.22 64.37%
DPS 12.67 10.80 4.63 2.74 1.26 1.07 0.86 56.50%
NAPS 0.5543 0.5127 0.3855 0.3295 0.3031 0.2748 0.2733 12.49%
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 0.64 0.30 0.36 1.49 0.93 0.95 1.28 -10.90%
P/EPS 4.80 2.38 3.08 15.51 16.80 33.80 38.75 -29.37%
EY 20.83 42.07 32.51 6.45 5.95 2.96 2.58 41.59%
DY 11.00 24.60 13.09 3.31 2.73 2.50 1.82 34.92%
P/NAPS 2.09 0.86 0.92 2.52 1.50 1.54 1.73 3.19%
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 0.31 0.36 1.50 1.02 0.92 1.32 -9.81%
P/EPS 5.37 2.47 3.08 15.67 18.32 32.78 40.16 -28.46%
EY 18.61 40.56 32.51 6.38 5.46 3.05 2.49 39.78%
DY 9.83 23.72 13.09 3.27 2.50 2.58 1.75 33.29%
P/NAPS 2.34 0.89 0.92 2.54 1.63 1.49 1.80 4.46%

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