[BESHOM] QoQ TTM 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- 13.47%
YoY- 151.07%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 435,216 435,880 434,232 427,457 373,823 296,992 247,912 45.57%
PBT 75,887 79,009 78,908 76,555 67,716 51,477 40,520 51.99%
Tax -22,876 -22,627 -21,421 -20,845 -18,598 -13,829 -11,147 61.56%
NP 53,011 56,382 57,487 55,710 49,118 37,648 29,373 48.28%
-
NP to SH 52,290 55,464 56,866 55,073 48,534 34,517 26,093 59.01%
-
Tax Rate 30.14% 28.64% 27.15% 27.23% 27.46% 26.86% 27.51% -
Total Cost 382,205 379,498 376,745 371,747 324,705 259,344 218,539 45.20%
-
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 34,717 32,438 32,438 29,471 29,471 13,895 13,895 84.23%
Div Payout % 66.39% 58.49% 57.04% 53.51% 60.72% 40.26% 53.25% -
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 12.18% 12.94% 13.24% 13.03% 13.14% 12.68% 11.85% -
ROE 63.43% 36.03% 34.45% 35.24% 64.44% 29.82% 25.91% -
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 527.93 532.26 520.81 527.96 496.34 402.76 369.31 26.92%
EPS 63.43 67.73 68.20 68.02 64.44 46.81 38.87 38.64%
DPS 42.00 39.61 38.91 36.40 39.13 18.84 20.70 60.33%
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 143.50 143.72 143.17 140.94 123.26 97.92 81.74 45.57%
EPS 17.24 18.29 18.75 18.16 16.00 11.38 8.60 59.05%
DPS 11.45 10.70 10.70 9.72 9.72 4.58 4.58 84.30%
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 0.36 0.30 0.30 1.46 0.35 0.36 1.67 -64.08%
P/EPS 2.98 2.38 2.27 11.35 2.67 3.08 15.85 -67.21%
EY 33.56 42.07 44.00 8.81 37.47 32.51 6.31 205.00%
DY 22.22 24.60 25.10 4.72 22.75 13.09 3.36 252.72%
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 0.42 0.31 0.29 0.32 0.37 0.36 1.66 -60.03%
P/EPS 3.50 2.47 2.24 2.46 2.87 3.08 15.74 -63.32%
EY 28.57 40.56 44.58 40.73 34.83 32.51 6.35 172.78%
DY 18.92 23.72 25.43 21.80 21.15 13.09 3.38 215.59%
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