[BESHOM] QoQ Annualized Quarter Result on 30-Apr-2007 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
15-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 19.3%
YoY- 110.0%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 320,365 279,586 237,104 189,346 176,837 162,454 157,440 60.37%
PBT 55,052 45,656 39,372 30,608 27,226 25,834 23,056 78.36%
Tax -15,216 -12,930 -11,420 -8,494 -8,102 -7,624 -7,192 64.57%
NP 39,836 32,726 27,952 22,114 19,124 18,210 15,864 84.43%
-
NP to SH 39,401 32,318 28,252 21,384 17,924 16,952 14,152 97.53%
-
Tax Rate 27.64% 28.32% 29.01% 27.75% 29.76% 29.51% 31.19% -
Total Cost 280,529 246,860 209,152 167,232 157,713 144,244 141,576 57.56%
-
Net Worth 115,785 100,658 112,686 102,952 98,970 98,101 92,864 15.79%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 7,866 10,736 - 11,803 - 6,540 - -
Div Payout % 19.97% 33.22% - 55.20% - 38.58% - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 115,785 100,658 112,686 102,952 98,970 98,101 92,864 15.79%
NOSH 73,748 67,105 67,075 65,574 65,543 65,401 65,397 8.31%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 12.43% 11.71% 11.79% 11.68% 10.81% 11.21% 10.08% -
ROE 34.03% 32.11% 25.07% 20.77% 18.11% 17.28% 15.24% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 434.40 416.64 353.49 288.75 269.80 248.40 240.74 48.05%
EPS 53.43 48.16 42.12 32.61 27.35 25.92 21.64 82.37%
DPS 10.67 16.00 0.00 18.00 0.00 10.00 0.00 -
NAPS 1.57 1.50 1.68 1.57 1.51 1.50 1.42 6.90%
Adjusted Per Share Value based on latest NOSH - 65,578
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 106.68 93.10 78.96 63.05 58.89 54.10 52.43 60.36%
EPS 13.12 10.76 9.41 7.12 5.97 5.65 4.71 97.60%
DPS 2.62 3.58 0.00 3.93 0.00 2.18 0.00 -
NAPS 0.3856 0.3352 0.3752 0.3428 0.3296 0.3267 0.3092 15.81%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.44 6.16 6.32 4.44 3.80 2.94 2.82 -
P/RPS 0.33 1.48 1.79 1.54 1.41 1.18 1.17 -56.89%
P/EPS 2.70 12.79 15.00 13.62 13.90 11.34 13.03 -64.88%
EY 37.10 7.82 6.66 7.34 7.20 8.82 7.67 185.19%
DY 7.41 2.60 0.00 4.05 0.00 3.40 0.00 -
P/NAPS 0.92 4.11 3.76 2.83 2.52 1.96 1.99 -40.12%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 19/12/07 28/09/07 15/06/07 20/03/07 21/12/06 29/09/06 -
Price 1.44 6.12 5.40 5.70 3.84 3.34 2.70 -
P/RPS 0.33 1.47 1.53 1.97 1.42 1.34 1.12 -55.62%
P/EPS 2.70 12.71 12.82 17.48 14.04 12.89 12.48 -63.86%
EY 37.10 7.87 7.80 5.72 7.12 7.76 8.01 177.08%
DY 7.41 2.61 0.00 3.16 0.00 2.99 0.00 -
P/NAPS 0.92 4.08 3.21 3.63 2.54 2.23 1.90 -38.25%

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