[BESHOM] QoQ Quarter Result on 30-Apr-2008 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 41.77%
YoY- 282.2%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 102,129 87,292 112,910 133,549 100,481 80,517 59,276 43.48%
PBT 18,562 15,338 18,682 26,427 18,461 12,985 9,843 52.34%
Tax -6,153 -4,186 -5,102 -7,186 -4,947 -3,610 -2,855 66.46%
NP 12,409 11,152 13,580 19,241 13,514 9,375 6,988 46.38%
-
NP to SH 11,989 10,889 13,602 18,984 13,391 9,096 7,063 42.06%
-
Tax Rate 33.15% 27.29% 27.31% 27.19% 26.80% 27.80% 29.01% -
Total Cost 89,720 76,140 99,330 114,308 86,967 71,142 52,288 43.09%
-
Net Worth 153,957 165,085 156,261 75,316 115,770 100,693 112,686 23.01%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - 8,337 - 24,101 - 5,370 - -
Div Payout % - 76.57% - 126.96% - 59.04% - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 153,957 165,085 156,261 75,316 115,770 100,693 112,686 23.01%
NOSH 81,892 83,376 80,964 75,316 73,738 67,129 67,075 14.16%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 12.15% 12.78% 12.03% 14.41% 13.45% 11.64% 11.79% -
ROE 7.79% 6.60% 8.70% 25.21% 11.57% 9.03% 6.27% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 124.71 104.70 139.46 177.32 136.27 119.94 88.37 25.68%
EPS 14.64 13.06 16.80 23.63 18.16 13.55 10.53 24.44%
DPS 0.00 10.00 0.00 32.00 0.00 8.00 0.00 -
NAPS 1.88 1.98 1.93 1.00 1.57 1.50 1.68 7.75%
Adjusted Per Share Value based on latest NOSH - 75,316
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 34.01 29.07 37.60 44.47 33.46 26.81 19.74 43.47%
EPS 3.99 3.63 4.53 6.32 4.46 3.03 2.35 42.09%
DPS 0.00 2.78 0.00 8.03 0.00 1.79 0.00 -
NAPS 0.5127 0.5497 0.5204 0.2508 0.3855 0.3353 0.3752 23.02%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.61 1.55 7.72 1.72 1.44 6.16 6.32 -
P/RPS 1.29 1.48 5.54 0.97 1.06 5.14 7.15 -67.90%
P/EPS 11.00 11.87 45.95 6.82 7.93 45.46 60.02 -67.56%
EY 9.09 8.43 2.18 14.65 12.61 2.20 1.67 207.84%
DY 0.00 6.45 0.00 18.60 0.00 1.30 0.00 -
P/NAPS 0.86 0.78 4.00 1.72 0.92 4.11 3.76 -62.43%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 18/12/08 19/09/08 26/06/08 26/03/08 19/12/07 28/09/07 -
Price 1.67 1.53 1.67 1.85 1.44 6.12 5.40 -
P/RPS 1.34 1.46 1.20 1.04 1.06 5.10 6.11 -63.46%
P/EPS 11.41 11.72 9.94 7.34 7.93 45.17 51.28 -63.11%
EY 8.77 8.54 10.06 13.62 12.61 2.21 1.95 171.22%
DY 0.00 6.54 0.00 17.30 0.00 1.31 0.00 -
P/NAPS 0.89 0.77 0.87 1.85 0.92 4.08 3.21 -57.31%

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