[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -66.97%
YoY- 99.63%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 373,823 240,274 139,793 59,276 189,346 132,628 81,227 176.93%
PBT 67,716 41,289 22,828 9,843 30,608 20,420 12,917 202.08%
Tax -18,598 -11,412 -6,465 -2,855 -8,494 -6,077 -3,812 187.93%
NP 49,118 29,877 16,363 6,988 22,114 14,343 9,105 207.90%
-
NP to SH 48,535 29,551 16,159 7,063 21,384 13,443 8,476 220.40%
-
Tax Rate 27.46% 27.64% 28.32% 29.01% 27.75% 29.76% 29.51% -
Total Cost 324,705 210,397 123,430 52,288 167,232 118,285 72,122 172.90%
-
Net Worth 132,568 115,785 100,658 112,686 102,952 98,970 98,101 22.25%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 30,129 5,899 5,368 - 11,803 - 3,270 340.09%
Div Payout % 62.08% 19.97% 33.22% - 55.20% - 38.58% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 132,568 115,785 100,658 112,686 102,952 98,970 98,101 22.25%
NOSH 75,323 73,748 67,105 67,075 65,574 65,543 65,401 9.88%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 13.14% 12.43% 11.71% 11.79% 11.68% 10.81% 11.21% -
ROE 36.61% 25.52% 16.05% 6.27% 20.77% 13.58% 8.64% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 496.29 325.80 208.32 88.37 288.75 202.35 124.20 152.02%
EPS 60.41 40.07 24.08 10.53 32.61 20.51 12.96 179.30%
DPS 40.00 8.00 8.00 0.00 18.00 0.00 5.00 300.50%
NAPS 1.76 1.57 1.50 1.68 1.57 1.51 1.50 11.25%
Adjusted Per Share Value based on latest NOSH - 67,075
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 124.48 80.01 46.55 19.74 63.05 44.17 27.05 176.92%
EPS 16.16 9.84 5.38 2.35 7.12 4.48 2.82 220.57%
DPS 10.03 1.96 1.79 0.00 3.93 0.00 1.09 339.71%
NAPS 0.4415 0.3856 0.3352 0.3752 0.3428 0.3296 0.3267 22.25%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.72 1.44 6.16 6.32 4.44 3.80 2.94 -
P/RPS 0.35 0.44 2.96 7.15 1.54 1.88 2.37 -72.09%
P/EPS 2.67 3.59 25.58 60.02 13.62 18.53 22.69 -76.01%
EY 37.46 27.83 3.91 1.67 7.34 5.40 4.41 316.85%
DY 23.26 5.56 1.30 0.00 4.05 0.00 1.70 472.97%
P/NAPS 0.98 0.92 4.11 3.76 2.83 2.52 1.96 -37.03%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 26/03/08 19/12/07 28/09/07 15/06/07 20/03/07 21/12/06 -
Price 1.85 1.44 6.12 5.40 5.70 3.84 3.34 -
P/RPS 0.37 0.44 2.94 6.11 1.97 1.90 2.69 -73.38%
P/EPS 2.87 3.59 25.42 51.28 17.48 18.72 25.77 -76.88%
EY 34.83 27.83 3.93 1.95 5.72 5.34 3.88 332.50%
DY 21.62 5.56 1.31 0.00 3.16 0.00 1.50 493.21%
P/NAPS 1.05 0.92 4.08 3.21 3.63 2.54 2.23 -39.50%

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