[BESHOM] QoQ Cumulative 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- 80.05%
YoY- 51.56%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 148,572 435,216 302,331 200,202 112,910 373,823 240,274 -27.44%
PBT 26,287 75,887 52,582 34,020 18,682 67,716 41,289 -26.01%
Tax -7,768 -22,876 -15,441 -9,288 -5,102 -18,598 -11,412 -22.63%
NP 18,519 53,011 37,141 24,732 13,580 49,118 29,877 -27.32%
-
NP to SH 18,463 52,290 36,480 24,491 13,602 48,535 29,551 -26.93%
-
Tax Rate 29.55% 30.14% 29.37% 27.30% 27.31% 27.46% 27.64% -
Total Cost 130,053 382,205 265,190 175,470 99,330 324,705 210,397 -27.45%
-
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 - 8,136 - 30,129 5,899 -
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 10.03% 31.87% 23.70% 15.20% 8.70% 36.61% 25.52% -
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 178.40 527.89 369.29 246.05 139.46 496.29 325.80 -33.09%
EPS 22.17 63.42 44.56 30.10 16.80 60.41 40.07 -32.62%
DPS 0.00 32.00 0.00 10.00 0.00 40.00 8.00 -
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 48.99 143.50 99.68 66.01 37.23 123.26 79.22 -27.43%
EPS 6.09 17.24 12.03 8.08 4.48 16.00 9.74 -26.90%
DPS 0.00 8.70 0.00 2.68 0.00 9.93 1.95 -
NAPS 0.6068 0.5409 0.5075 0.5312 0.5152 0.4371 0.3818 36.22%
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 1.40 0.36 0.44 0.63 5.54 0.35 0.44 116.48%
P/EPS 11.23 2.98 3.61 5.15 45.95 2.67 3.59 114.03%
EY 8.90 33.56 27.68 19.42 2.18 37.46 27.83 -53.26%
DY 0.00 16.93 0.00 6.45 0.00 23.26 5.56 -
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 1.60 0.42 0.45 0.62 1.20 0.37 0.44 136.65%
P/EPS 12.86 3.50 3.75 5.08 9.94 2.87 3.59 134.29%
EY 7.78 28.57 26.68 19.67 10.06 34.83 27.83 -57.27%
DY 0.00 14.41 0.00 6.54 0.00 21.62 5.56 -
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