[BESHOM] QoQ Cumulative Quarter 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- 82.88%
YoY- 119.82%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 200,202 112,910 373,823 240,274 139,793 59,276 189,346 3.76%
PBT 34,020 18,682 67,716 41,289 22,828 9,843 30,608 7.26%
Tax -9,288 -5,102 -18,598 -11,412 -6,465 -2,855 -8,494 6.10%
NP 24,732 13,580 49,118 29,877 16,363 6,988 22,114 7.70%
-
NP to SH 24,491 13,602 48,535 29,551 16,159 7,063 21,384 9.42%
-
Tax Rate 27.30% 27.31% 27.46% 27.64% 28.32% 29.01% 27.75% -
Total Cost 175,470 99,330 324,705 210,397 123,430 52,288 167,232 3.24%
-
Net Worth 161,103 156,261 132,568 115,785 100,658 112,686 102,952 34.60%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 8,136 - 30,129 5,899 5,368 - 11,803 -21.87%
Div Payout % 33.22% - 62.08% 19.97% 33.22% - 55.20% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 161,103 156,261 132,568 115,785 100,658 112,686 102,952 34.60%
NOSH 81,365 80,964 75,323 73,748 67,105 67,075 65,574 15.39%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 12.35% 12.03% 13.14% 12.43% 11.71% 11.79% 11.68% -
ROE 15.20% 8.70% 36.61% 25.52% 16.05% 6.27% 20.77% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 246.05 139.46 496.29 325.80 208.32 88.37 288.75 -10.07%
EPS 30.10 16.80 60.41 40.07 24.08 10.53 32.61 -5.17%
DPS 10.00 0.00 40.00 8.00 8.00 0.00 18.00 -32.29%
NAPS 1.98 1.93 1.76 1.57 1.50 1.68 1.57 16.64%
Adjusted Per Share Value based on latest NOSH - 73,738
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 66.67 37.60 124.48 80.01 46.55 19.74 63.05 3.77%
EPS 8.16 4.53 16.16 9.84 5.38 2.35 7.12 9.46%
DPS 2.71 0.00 10.03 1.96 1.79 0.00 3.93 -21.85%
NAPS 0.5365 0.5204 0.4415 0.3856 0.3352 0.3752 0.3428 34.61%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 1.55 7.72 1.72 1.44 6.16 6.32 4.44 -
P/RPS 0.63 5.54 0.35 0.44 2.96 7.15 1.54 -44.74%
P/EPS 5.15 45.95 2.67 3.59 25.58 60.02 13.62 -47.55%
EY 19.42 2.18 37.46 27.83 3.91 1.67 7.34 90.73%
DY 6.45 0.00 23.26 5.56 1.30 0.00 4.05 36.18%
P/NAPS 0.78 4.00 0.98 0.92 4.11 3.76 2.83 -57.48%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 18/12/08 19/09/08 26/06/08 26/03/08 19/12/07 28/09/07 15/06/07 -
Price 1.53 1.67 1.85 1.44 6.12 5.40 5.70 -
P/RPS 0.62 1.20 0.37 0.44 2.94 6.11 1.97 -53.56%
P/EPS 5.08 9.94 2.87 3.59 25.42 51.28 17.48 -55.96%
EY 19.67 10.06 34.83 27.83 3.93 1.95 5.72 126.97%
DY 6.54 0.00 21.62 5.56 1.31 0.00 3.16 62.04%
P/NAPS 0.77 0.87 1.05 0.92 4.08 3.21 3.63 -64.26%

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