[BESHOM] QoQ TTM 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- 40.61%
YoY- 163.63%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 435,880 434,232 427,457 373,823 296,992 247,912 209,262 62.73%
PBT 79,009 78,908 76,555 67,716 51,477 40,520 34,688 72.68%
Tax -22,627 -21,421 -20,845 -18,598 -13,829 -11,147 -9,551 77.24%
NP 56,382 57,487 55,710 49,118 37,648 29,373 25,137 70.93%
-
NP to SH 55,464 56,866 55,073 48,534 34,517 26,093 21,935 85.08%
-
Tax Rate 28.64% 27.15% 27.23% 27.46% 26.86% 27.51% 27.53% -
Total Cost 379,498 376,745 371,747 324,705 259,344 218,539 184,125 61.60%
-
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 32,438 32,438 29,471 29,471 13,895 13,895 11,795 95.69%
Div Payout % 58.49% 57.04% 53.51% 60.72% 40.26% 53.25% 53.77% -
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 12.94% 13.24% 13.03% 13.14% 12.68% 11.85% 12.01% -
ROE 36.03% 34.45% 35.24% 64.44% 29.82% 25.91% 19.47% -
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 532.26 520.81 527.96 496.34 402.76 369.31 311.98 42.54%
EPS 67.73 68.20 68.02 64.44 46.81 38.87 32.70 62.13%
DPS 39.61 38.91 36.40 39.13 18.84 20.70 17.59 71.37%
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 145.15 144.60 142.34 124.48 98.90 82.56 69.68 62.74%
EPS 18.47 18.94 18.34 16.16 11.49 8.69 7.30 85.15%
DPS 10.80 10.80 9.81 9.81 4.63 4.63 3.93 95.59%
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 0.30 0.30 1.46 0.35 0.36 1.67 2.03 -71.88%
P/EPS 2.38 2.27 11.35 2.67 3.08 15.85 19.33 -75.09%
EY 42.07 44.00 8.81 37.47 32.51 6.31 5.17 302.00%
DY 24.60 25.10 4.72 22.75 13.09 3.36 2.78 325.00%
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 0.31 0.29 0.32 0.37 0.36 1.66 1.73 -68.04%
P/EPS 2.47 2.24 2.46 2.87 3.08 15.74 16.51 -71.65%
EY 40.56 44.58 40.73 34.83 32.51 6.35 6.06 253.11%
DY 23.72 25.43 21.80 21.15 13.09 3.38 3.26 273.23%
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