[BESHOM] YoY TTM 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- 18.96%
YoY- 90.47%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 337,491 515,960 434,232 247,912 152,634 145,152 130,305 17.17%
PBT 60,565 96,798 78,908 40,520 19,867 11,044 8,098 39.82%
Tax -13,161 -29,550 -21,421 -11,147 -5,224 -4,149 -3,901 22.45%
NP 47,404 67,248 57,487 29,373 14,643 6,895 4,197 49.76%
-
NP to SH 45,884 66,448 56,866 26,093 13,699 6,615 4,197 48.95%
-
Tax Rate 21.73% 30.53% 27.15% 27.51% 26.29% 37.57% 48.17% -
Total Cost 290,087 448,712 376,745 218,539 137,991 138,257 126,108 14.88%
-
Net Worth 217,715 166,619 165,085 100,693 98,105 86,963 83,669 17.27%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 36,276 34,711 32,438 13,895 8,234 3,771 3,212 49.75%
Div Payout % 79.06% 52.24% 57.04% 53.25% 60.11% 57.01% 76.53% -
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 217,715 166,619 165,085 100,693 98,105 86,963 83,669 17.27%
NOSH 199,739 83,309 83,376 67,129 65,403 62,116 63,870 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 14.05% 13.03% 13.24% 11.85% 9.59% 4.75% 3.22% -
ROE 21.08% 39.88% 34.45% 25.91% 13.96% 7.61% 5.02% -
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 168.97 619.33 520.81 369.31 233.37 233.68 204.02 -3.09%
EPS 22.97 79.76 68.20 38.87 20.95 10.65 6.57 23.18%
DPS 18.16 42.00 38.91 20.70 12.59 6.07 5.00 23.96%
NAPS 1.09 2.00 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 112.39 171.82 144.60 82.56 50.83 48.34 43.39 17.18%
EPS 15.28 22.13 18.94 8.69 4.56 2.20 1.40 48.90%
DPS 12.08 11.56 10.80 4.63 2.74 1.26 1.07 49.75%
NAPS 0.725 0.5548 0.5497 0.3353 0.3267 0.2896 0.2786 17.27%
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 1.82 0.61 0.30 1.67 1.26 0.91 0.99 10.67%
P/EPS 13.41 4.70 2.27 15.85 14.04 19.91 30.74 -12.90%
EY 7.46 21.27 44.00 6.31 7.12 5.02 3.25 14.84%
DY 5.90 11.20 25.10 3.36 4.28 2.86 2.48 15.53%
P/NAPS 2.83 1.88 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 1.73 0.61 0.29 1.66 1.43 0.87 0.98 9.93%
P/EPS 12.75 4.70 2.24 15.74 15.95 19.16 30.28 -13.41%
EY 7.84 21.27 44.58 6.35 6.27 5.22 3.30 15.50%
DY 6.20 11.20 25.43 3.38 3.77 2.98 2.51 16.25%
P/NAPS 2.69 1.88 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