[BESHOM] QoQ TTM Result on 30-Apr-2007 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
15-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 14.64%
YoY- 80.79%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 296,992 247,912 209,262 189,346 167,519 152,634 151,657 56.33%
PBT 51,477 40,520 34,688 30,609 23,277 19,867 17,908 101.77%
Tax -13,829 -11,147 -9,551 -8,494 -6,162 -5,224 -5,174 92.24%
NP 37,648 29,373 25,137 22,115 17,115 14,643 12,734 105.58%
-
NP to SH 34,517 26,093 21,935 18,410 16,059 13,699 11,842 103.65%
-
Tax Rate 26.86% 27.51% 27.53% 27.75% 26.47% 26.29% 28.89% -
Total Cost 259,344 218,539 184,125 167,231 150,404 137,991 138,923 51.44%
-
Net Worth 115,770 100,693 112,686 65,578 98,946 98,105 92,864 15.78%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 13,895 13,895 11,795 11,795 8,234 8,234 4,964 98.24%
Div Payout % 40.26% 53.25% 53.77% 64.07% 51.28% 60.11% 41.93% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 115,770 100,693 112,686 65,578 98,946 98,105 92,864 15.78%
NOSH 73,738 67,129 67,075 65,578 65,527 65,403 65,397 8.30%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 12.68% 11.85% 12.01% 11.68% 10.22% 9.59% 8.40% -
ROE 29.82% 25.91% 19.47% 28.07% 16.23% 13.96% 12.75% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 402.76 369.31 311.98 288.73 255.65 233.37 231.90 44.34%
EPS 46.81 38.87 32.70 28.07 24.51 20.95 18.11 88.01%
DPS 18.84 20.70 17.59 18.00 12.57 12.59 7.59 83.02%
NAPS 1.57 1.50 1.68 1.00 1.51 1.50 1.42 6.90%
Adjusted Per Share Value based on latest NOSH - 65,578
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 98.90 82.56 69.68 63.05 55.78 50.83 50.50 56.34%
EPS 11.49 8.69 7.30 6.13 5.35 4.56 3.94 103.72%
DPS 4.63 4.63 3.93 3.93 2.74 2.74 1.65 98.57%
NAPS 0.3855 0.3353 0.3752 0.2184 0.3295 0.3267 0.3092 15.79%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.44 6.16 6.32 4.44 3.80 2.94 2.82 -
P/RPS 0.36 1.67 2.03 1.54 1.49 1.26 1.22 -55.57%
P/EPS 3.08 15.85 19.33 15.82 15.51 14.04 15.57 -65.94%
EY 32.51 6.31 5.17 6.32 6.45 7.12 6.42 194.01%
DY 13.09 3.36 2.78 4.05 3.31 4.28 2.69 186.33%
P/NAPS 0.92 4.11 3.76 4.44 2.52 1.96 1.99 -40.12%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 19/12/07 28/09/07 15/06/07 20/03/07 21/12/06 29/09/06 -
Price 1.44 6.12 5.40 5.70 3.84 3.34 2.70 -
P/RPS 0.36 1.66 1.73 1.97 1.50 1.43 1.16 -54.06%
P/EPS 3.08 15.74 16.51 20.30 15.67 15.95 14.91 -64.95%
EY 32.51 6.35 6.06 4.93 6.38 6.27 6.71 185.50%
DY 13.09 3.38 3.26 3.16 3.27 3.77 2.81 178.14%
P/NAPS 0.92 4.08 3.21 5.70 2.54 2.23 1.90 -38.25%

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