[BESHOM] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -28.35%
YoY- 92.58%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 132,885 102,129 87,292 112,910 133,549 100,481 80,517 39.69%
PBT 23,305 18,562 15,338 18,682 26,427 18,461 12,985 47.73%
Tax -7,435 -6,153 -4,186 -5,102 -7,186 -4,947 -3,610 61.94%
NP 15,870 12,409 11,152 13,580 19,241 13,514 9,375 42.08%
-
NP to SH 15,810 11,989 10,889 13,602 18,984 13,391 9,096 44.61%
-
Tax Rate 31.90% 33.15% 27.29% 27.31% 27.19% 26.80% 27.80% -
Total Cost 117,015 89,720 76,140 99,330 114,308 86,967 71,142 39.38%
-
Net Worth 82,438 153,957 165,085 156,261 75,316 115,770 100,693 -12.49%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 26,380 - 8,337 - 24,101 - 5,370 189.25%
Div Payout % 166.86% - 76.57% - 126.96% - 59.04% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 82,438 153,957 165,085 156,261 75,316 115,770 100,693 -12.49%
NOSH 82,438 81,892 83,376 80,964 75,316 73,738 67,129 14.69%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.94% 12.15% 12.78% 12.03% 14.41% 13.45% 11.64% -
ROE 19.18% 7.79% 6.60% 8.70% 25.21% 11.57% 9.03% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 161.19 124.71 104.70 139.46 177.32 136.27 119.94 21.80%
EPS 19.18 14.64 13.06 16.80 23.63 18.16 13.55 26.09%
DPS 32.00 0.00 10.00 0.00 32.00 0.00 8.00 152.19%
NAPS 1.00 1.88 1.98 1.93 1.00 1.57 1.50 -23.70%
Adjusted Per Share Value based on latest NOSH - 80,964
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 43.81 33.67 28.78 37.23 44.03 33.13 26.55 39.68%
EPS 5.21 3.95 3.59 4.48 6.26 4.42 3.00 44.52%
DPS 8.70 0.00 2.75 0.00 7.95 0.00 1.77 189.36%
NAPS 0.2718 0.5076 0.5443 0.5152 0.2483 0.3817 0.332 -12.49%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.89 1.61 1.55 7.72 1.72 1.44 6.16 -
P/RPS 1.17 1.29 1.48 5.54 0.97 1.06 5.14 -62.75%
P/EPS 9.86 11.00 11.87 45.95 6.82 7.93 45.46 -63.93%
EY 10.15 9.09 8.43 2.18 14.65 12.61 2.20 177.39%
DY 16.93 0.00 6.45 0.00 18.60 0.00 1.30 454.39%
P/NAPS 1.89 0.86 0.78 4.00 1.72 0.92 4.11 -40.45%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 27/03/09 18/12/08 19/09/08 26/06/08 26/03/08 19/12/07 -
Price 2.22 1.67 1.53 1.67 1.85 1.44 6.12 -
P/RPS 1.38 1.34 1.46 1.20 1.04 1.06 5.10 -58.19%
P/EPS 11.58 11.41 11.72 9.94 7.34 7.93 45.17 -59.67%
EY 8.64 8.77 8.54 10.06 13.62 12.61 2.21 148.37%
DY 14.41 0.00 6.54 0.00 17.30 0.00 1.31 395.33%
P/NAPS 2.22 0.89 0.77 0.87 1.85 0.92 4.08 -33.37%

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