[BESHOM] QoQ Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -9.97%
YoY- 51.56%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 594,288 435,216 403,108 400,404 451,640 373,823 320,365 51.03%
PBT 105,148 75,887 70,109 68,040 74,728 67,716 55,052 54.00%
Tax -31,072 -22,876 -20,588 -18,576 -20,408 -18,598 -15,216 61.02%
NP 74,076 53,011 49,521 49,464 54,320 49,118 39,836 51.27%
-
NP to SH 73,852 52,290 48,640 48,982 54,408 48,535 39,401 52.07%
-
Tax Rate 29.55% 30.14% 29.37% 27.30% 27.31% 27.46% 27.64% -
Total Cost 520,212 382,205 353,586 350,940 397,320 324,705 280,529 50.99%
-
Net Worth 184,047 164,064 153,910 161,103 156,261 132,568 115,785 36.24%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 26,382 - 16,273 - 30,129 7,866 -
Div Payout % - 50.45% - 33.22% - 62.08% 19.97% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 184,047 164,064 153,910 161,103 156,261 132,568 115,785 36.24%
NOSH 83,279 82,444 81,867 81,365 80,964 75,323 73,748 8.44%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 12.46% 12.18% 12.28% 12.35% 12.03% 13.14% 12.43% -
ROE 40.13% 31.87% 31.60% 30.40% 34.82% 36.61% 34.03% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 713.61 527.89 492.39 492.11 557.83 496.29 434.40 39.26%
EPS 88.68 63.42 59.41 60.20 67.20 60.41 53.43 40.22%
DPS 0.00 32.00 0.00 20.00 0.00 40.00 10.67 -
NAPS 2.21 1.99 1.88 1.98 1.93 1.76 1.57 25.62%
Adjusted Per Share Value based on latest NOSH - 83,376
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 197.90 144.93 134.24 133.34 150.40 124.48 106.68 51.03%
EPS 24.59 17.41 16.20 16.31 18.12 16.16 13.12 52.07%
DPS 0.00 8.79 0.00 5.42 0.00 10.03 2.62 -
NAPS 0.6129 0.5463 0.5125 0.5365 0.5204 0.4415 0.3856 36.23%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 2.49 1.89 1.61 1.55 7.72 1.72 1.44 -
P/RPS 0.35 0.36 0.33 0.31 1.38 0.35 0.33 4.00%
P/EPS 2.81 2.98 2.71 2.57 11.49 2.67 2.70 2.70%
EY 35.61 33.56 36.90 38.84 8.70 37.46 37.10 -2.69%
DY 0.00 16.93 0.00 12.90 0.00 23.26 7.41 -
P/NAPS 1.13 0.95 0.86 0.78 4.00 0.98 0.92 14.70%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 26/06/09 27/03/09 18/12/08 19/09/08 26/06/08 26/03/08 -
Price 2.85 2.22 1.67 1.53 1.67 1.85 1.44 -
P/RPS 0.40 0.42 0.34 0.31 0.30 0.37 0.33 13.69%
P/EPS 3.21 3.50 2.81 2.54 2.49 2.87 2.70 12.23%
EY 31.12 28.57 35.58 39.35 40.24 34.83 37.10 -11.06%
DY 0.00 14.41 0.00 13.07 0.00 21.62 7.41 -
P/NAPS 1.29 1.12 0.89 0.77 0.87 1.05 0.92 25.30%

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