[BESHOM] YoY TTM Result on 31-Jan-2008 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 32.28%
YoY- 114.94%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 263,831 545,112 435,880 296,992 167,519 146,336 134,278 11.90%
PBT 44,356 103,471 79,009 51,477 23,277 13,088 8,184 32.51%
Tax -8,464 -30,423 -22,627 -13,829 -6,162 -4,537 -4,427 11.40%
NP 35,892 73,048 56,382 37,648 17,115 8,551 3,757 45.64%
-
NP to SH 34,222 72,468 55,464 34,517 16,059 8,111 3,757 44.48%
-
Tax Rate 19.08% 29.40% 28.64% 26.86% 26.47% 34.67% 54.09% -
Total Cost 227,939 472,064 379,498 259,344 150,404 137,785 130,521 9.73%
-
Net Worth 197,595 166,441 153,957 115,770 98,946 91,028 82,531 15.65%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 32,948 38,040 32,438 13,895 8,234 3,771 3,212 47.37%
Div Payout % 96.28% 52.49% 58.49% 40.26% 51.28% 46.50% 85.50% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 197,595 166,441 153,957 115,770 98,946 91,028 82,531 15.65%
NOSH 199,591 83,220 81,892 73,738 65,527 61,923 63,485 21.02%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 13.60% 13.40% 12.94% 12.68% 10.22% 5.84% 2.80% -
ROE 17.32% 43.54% 36.03% 29.82% 16.23% 8.91% 4.55% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 132.19 655.02 532.26 402.76 255.65 236.32 211.51 -7.53%
EPS 17.15 87.08 67.73 46.81 24.51 13.10 5.92 19.38%
DPS 16.50 46.00 39.61 18.84 12.57 6.00 5.00 22.00%
NAPS 0.99 2.00 1.88 1.57 1.51 1.47 1.30 -4.43%
Adjusted Per Share Value based on latest NOSH - 73,738
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 87.86 181.52 145.15 98.90 55.78 48.73 44.71 11.91%
EPS 11.40 24.13 18.47 11.49 5.35 2.70 1.25 44.51%
DPS 10.97 12.67 10.80 4.63 2.74 1.26 1.07 47.36%
NAPS 0.658 0.5543 0.5127 0.3855 0.3295 0.3031 0.2748 15.65%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 -
Price 2.65 4.18 1.61 1.44 3.80 2.20 2.00 -
P/RPS 2.00 0.64 0.30 0.36 1.49 0.93 0.95 13.20%
P/EPS 15.46 4.80 2.38 3.08 15.51 16.80 33.80 -12.21%
EY 6.47 20.83 42.07 32.51 6.45 5.95 2.96 13.91%
DY 6.23 11.00 24.60 13.09 3.31 2.73 2.50 16.42%
P/NAPS 2.68 2.09 0.86 0.92 2.52 1.50 1.54 9.66%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 23/03/11 19/03/10 27/03/09 26/03/08 20/03/07 30/03/06 30/03/05 -
Price 2.27 4.68 1.67 1.44 3.84 2.40 1.94 -
P/RPS 1.72 0.71 0.31 0.36 1.50 1.02 0.92 10.98%
P/EPS 13.24 5.37 2.47 3.08 15.67 18.32 32.78 -14.01%
EY 7.55 18.61 40.56 32.51 6.38 5.46 3.05 16.29%
DY 7.27 9.83 23.72 13.09 3.27 2.50 2.58 18.83%
P/NAPS 2.29 2.34 0.89 0.92 2.54 1.63 1.49 7.42%

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