[BESHOM] QoQ Annualized Quarter Result on 31-Jul-2008 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 12.1%
YoY- 92.58%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 435,216 403,108 400,404 451,640 373,823 320,365 279,586 34.35%
PBT 75,887 70,109 68,040 74,728 67,716 55,052 45,656 40.36%
Tax -22,876 -20,588 -18,576 -20,408 -18,598 -15,216 -12,930 46.33%
NP 53,011 49,521 49,464 54,320 49,118 39,836 32,726 37.96%
-
NP to SH 52,290 48,640 48,982 54,408 48,535 39,401 32,318 37.86%
-
Tax Rate 30.14% 29.37% 27.30% 27.31% 27.46% 27.64% 28.32% -
Total Cost 382,205 353,586 350,940 397,320 324,705 280,529 246,860 33.86%
-
Net Worth 164,064 153,910 161,103 156,261 132,568 115,785 100,658 38.53%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 26,382 - 16,273 - 30,129 7,866 10,736 82.19%
Div Payout % 50.45% - 33.22% - 62.08% 19.97% 33.22% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 164,064 153,910 161,103 156,261 132,568 115,785 100,658 38.53%
NOSH 82,444 81,867 81,365 80,964 75,323 73,748 67,105 14.72%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 12.18% 12.28% 12.35% 12.03% 13.14% 12.43% 11.71% -
ROE 31.87% 31.60% 30.40% 34.82% 36.61% 34.03% 32.11% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 527.89 492.39 492.11 557.83 496.29 434.40 416.64 17.10%
EPS 63.42 59.41 60.20 67.20 60.41 53.43 48.16 20.16%
DPS 32.00 0.00 20.00 0.00 40.00 10.67 16.00 58.80%
NAPS 1.99 1.88 1.98 1.93 1.76 1.57 1.50 20.75%
Adjusted Per Share Value based on latest NOSH - 80,964
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 143.50 132.91 132.02 148.91 123.26 105.63 92.18 34.35%
EPS 17.24 16.04 16.15 17.94 16.00 12.99 10.66 37.82%
DPS 8.70 0.00 5.37 0.00 9.93 2.59 3.54 82.21%
NAPS 0.5409 0.5075 0.5312 0.5152 0.4371 0.3818 0.3319 38.52%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.89 1.61 1.55 7.72 1.72 1.44 6.16 -
P/RPS 0.36 0.33 0.31 1.38 0.35 0.33 1.48 -61.06%
P/EPS 2.98 2.71 2.57 11.49 2.67 2.70 12.79 -62.16%
EY 33.56 36.90 38.84 8.70 37.46 37.10 7.82 164.31%
DY 16.93 0.00 12.90 0.00 23.26 7.41 2.60 249.10%
P/NAPS 0.95 0.86 0.78 4.00 0.98 0.92 4.11 -62.37%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 27/03/09 18/12/08 19/09/08 26/06/08 26/03/08 19/12/07 -
Price 2.22 1.67 1.53 1.67 1.85 1.44 6.12 -
P/RPS 0.42 0.34 0.31 0.30 0.37 0.33 1.47 -56.65%
P/EPS 3.50 2.81 2.54 2.49 2.87 2.70 12.71 -57.70%
EY 28.57 35.58 39.35 40.24 34.83 37.10 7.87 136.39%
DY 14.41 0.00 13.07 0.00 21.62 7.41 2.61 212.70%
P/NAPS 1.12 0.89 0.77 0.87 1.05 0.92 4.08 -57.79%

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