[BESHOM] QoQ 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- 42.2%
YoY- 99.63%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 133,549 100,481 80,517 59,276 56,718 51,401 41,867 116.84%
PBT 26,427 18,461 12,985 9,843 10,188 7,504 7,153 139.17%
Tax -7,186 -4,947 -3,610 -2,855 -2,417 -2,265 -2,014 133.68%
NP 19,241 13,514 9,375 6,988 7,771 5,239 5,139 141.31%
-
NP to SH 18,984 13,391 9,096 7,063 4,967 4,967 4,938 145.61%
-
Tax Rate 27.19% 26.80% 27.80% 29.01% 23.72% 30.18% 28.16% -
Total Cost 114,308 86,967 71,142 52,288 48,947 46,162 36,728 113.31%
-
Net Worth 75,316 115,770 100,693 112,686 65,578 98,946 98,105 -16.17%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 24,101 - 5,370 - 8,525 - 3,270 279.18%
Div Payout % 126.96% - 59.04% - 171.64% - 66.23% -
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 75,316 115,770 100,693 112,686 65,578 98,946 98,105 -16.17%
NOSH 75,316 73,738 67,129 67,075 65,578 65,527 65,403 9.87%
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 14.41% 13.45% 11.64% 11.79% 13.70% 10.19% 12.27% -
ROE 25.21% 11.57% 9.03% 6.27% 7.57% 5.02% 5.03% -
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 177.32 136.27 119.94 88.37 86.49 78.44 64.01 97.36%
EPS 23.63 18.16 13.55 10.53 7.57 7.58 7.55 114.11%
DPS 32.00 0.00 8.00 0.00 13.00 0.00 5.00 245.09%
NAPS 1.00 1.57 1.50 1.68 1.00 1.51 1.50 -23.70%
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 44.47 33.46 26.81 19.74 18.89 17.12 13.94 116.85%
EPS 6.32 4.46 3.03 2.35 1.65 1.65 1.64 146.00%
DPS 8.03 0.00 1.79 0.00 2.84 0.00 1.09 279.07%
NAPS 0.2508 0.3855 0.3353 0.3752 0.2184 0.3295 0.3267 -16.17%
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 0.97 1.06 5.14 7.15 5.13 4.84 4.59 -64.55%
P/EPS 6.82 7.93 45.46 60.02 58.62 50.13 38.94 -68.72%
EY 14.65 12.61 2.20 1.67 1.71 1.99 2.57 219.44%
DY 18.60 0.00 1.30 0.00 2.93 0.00 1.70 393.56%
P/NAPS 1.72 0.92 4.11 3.76 4.44 2.52 1.96 -8.34%
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 1.04 1.06 5.10 6.11 6.59 4.90 5.22 -65.92%
P/EPS 7.34 7.93 45.17 51.28 75.26 50.66 44.24 -69.83%
EY 13.62 12.61 2.21 1.95 1.33 1.97 2.26 231.52%
DY 17.30 0.00 1.31 0.00 2.28 0.00 1.50 411.23%
P/NAPS 1.85 0.92 4.08 3.21 5.70 2.54 2.23 -11.72%

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