[BESHOM] QoQ Quarter Result on 31-Oct-2007 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 28.78%
YoY- 84.2%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 112,910 133,549 100,481 80,517 59,276 56,718 51,401 69.06%
PBT 18,682 26,427 18,461 12,985 9,843 10,188 7,504 83.79%
Tax -5,102 -7,186 -4,947 -3,610 -2,855 -2,417 -2,265 71.92%
NP 13,580 19,241 13,514 9,375 6,988 7,771 5,239 88.80%
-
NP to SH 13,602 18,984 13,391 9,096 7,063 4,967 4,967 95.85%
-
Tax Rate 27.31% 27.19% 26.80% 27.80% 29.01% 23.72% 30.18% -
Total Cost 99,330 114,308 86,967 71,142 52,288 48,947 46,162 66.75%
-
Net Worth 156,261 75,316 115,770 100,693 112,686 65,578 98,946 35.65%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 24,101 - 5,370 - 8,525 - -
Div Payout % - 126.96% - 59.04% - 171.64% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 156,261 75,316 115,770 100,693 112,686 65,578 98,946 35.65%
NOSH 80,964 75,316 73,738 67,129 67,075 65,578 65,527 15.16%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 12.03% 14.41% 13.45% 11.64% 11.79% 13.70% 10.19% -
ROE 8.70% 25.21% 11.57% 9.03% 6.27% 7.57% 5.02% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 139.46 177.32 136.27 119.94 88.37 86.49 78.44 46.81%
EPS 16.80 23.63 18.16 13.55 10.53 7.57 7.58 70.07%
DPS 0.00 32.00 0.00 8.00 0.00 13.00 0.00 -
NAPS 1.93 1.00 1.57 1.50 1.68 1.00 1.51 17.79%
Adjusted Per Share Value based on latest NOSH - 67,129
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 37.60 44.47 33.46 26.81 19.74 18.89 17.12 69.04%
EPS 4.53 6.32 4.46 3.03 2.35 1.65 1.65 96.18%
DPS 0.00 8.03 0.00 1.79 0.00 2.84 0.00 -
NAPS 0.5204 0.2508 0.3855 0.3353 0.3752 0.2184 0.3295 35.65%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 7.72 1.72 1.44 6.16 6.32 4.44 3.80 -
P/RPS 5.54 0.97 1.06 5.14 7.15 5.13 4.84 9.43%
P/EPS 45.95 6.82 7.93 45.46 60.02 58.62 50.13 -5.64%
EY 2.18 14.65 12.61 2.20 1.67 1.71 1.99 6.27%
DY 0.00 18.60 0.00 1.30 0.00 2.93 0.00 -
P/NAPS 4.00 1.72 0.92 4.11 3.76 4.44 2.52 36.11%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 19/09/08 26/06/08 26/03/08 19/12/07 28/09/07 15/06/07 20/03/07 -
Price 1.67 1.85 1.44 6.12 5.40 5.70 3.84 -
P/RPS 1.20 1.04 1.06 5.10 6.11 6.59 4.90 -60.89%
P/EPS 9.94 7.34 7.93 45.17 51.28 75.26 50.66 -66.26%
EY 10.06 13.62 12.61 2.21 1.95 1.33 1.97 196.83%
DY 0.00 17.30 0.00 1.31 0.00 2.28 0.00 -
P/NAPS 0.87 1.85 0.92 4.08 3.21 5.70 2.54 -51.07%

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