[BESHOM] QoQ TTM Result on 31-Oct-2008 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 3.26%
YoY- 117.94%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 470,878 435,216 435,880 434,232 427,457 373,823 296,992 36.00%
PBT 83,492 75,887 79,009 78,908 76,555 67,716 51,477 38.08%
Tax -25,542 -22,876 -22,627 -21,421 -20,845 -18,598 -13,829 50.59%
NP 57,950 53,011 56,382 57,487 55,710 49,118 37,648 33.34%
-
NP to SH 57,151 52,290 55,464 56,866 55,073 48,534 34,517 39.99%
-
Tax Rate 30.59% 30.14% 28.64% 27.15% 27.23% 27.46% 26.86% -
Total Cost 412,928 382,205 379,498 376,745 371,747 324,705 259,344 36.39%
-
Net Worth 184,047 82,438 153,957 165,085 156,261 75,316 115,770 36.25%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 34,717 34,717 32,438 32,438 29,471 29,471 13,895 84.23%
Div Payout % 60.75% 66.39% 58.49% 57.04% 53.51% 60.72% 40.26% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 184,047 82,438 153,957 165,085 156,261 75,316 115,770 36.25%
NOSH 83,279 82,438 81,892 83,376 80,964 75,316 73,738 8.45%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 12.31% 12.18% 12.94% 13.24% 13.03% 13.14% 12.68% -
ROE 31.05% 63.43% 36.03% 34.45% 35.24% 64.44% 29.82% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 565.42 527.93 532.26 520.81 527.96 496.34 402.76 25.40%
EPS 68.63 63.43 67.73 68.20 68.02 64.44 46.81 29.08%
DPS 42.00 42.00 39.61 38.91 36.40 39.13 18.84 70.73%
NAPS 2.21 1.00 1.88 1.98 1.93 1.00 1.57 25.62%
Adjusted Per Share Value based on latest NOSH - 83,376
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 156.80 144.93 145.15 144.60 142.34 124.48 98.90 36.00%
EPS 19.03 17.41 18.47 18.94 18.34 16.16 11.49 40.02%
DPS 11.56 11.56 10.80 10.80 9.81 9.81 4.63 84.14%
NAPS 0.6129 0.2745 0.5127 0.5497 0.5204 0.2508 0.3855 36.25%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 2.49 1.89 1.61 1.55 7.72 1.72 1.44 -
P/RPS 0.44 0.36 0.30 0.30 1.46 0.35 0.36 14.32%
P/EPS 3.63 2.98 2.38 2.27 11.35 2.67 3.08 11.58%
EY 27.56 33.56 42.07 44.00 8.81 37.47 32.51 -10.43%
DY 16.87 22.22 24.60 25.10 4.72 22.75 13.09 18.44%
P/NAPS 1.13 1.89 0.86 0.78 4.00 1.72 0.92 14.70%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 26/06/09 27/03/09 18/12/08 19/09/08 26/06/08 26/03/08 -
Price 2.85 2.22 1.67 1.53 1.67 1.85 1.44 -
P/RPS 0.50 0.42 0.31 0.29 0.32 0.37 0.36 24.50%
P/EPS 4.15 3.50 2.47 2.24 2.46 2.87 3.08 22.01%
EY 24.08 28.57 40.56 44.58 40.73 34.83 32.51 -18.15%
DY 14.74 18.92 23.72 25.43 21.80 21.15 13.09 8.24%
P/NAPS 1.29 2.22 0.89 0.77 0.87 1.85 0.92 25.30%

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