[BESHOM] YoY Annualized Quarter 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- 19.3%
YoY- 110.0%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 511,064 435,216 373,823 189,346 146,798 139,261 119,477 27.39%
PBT 95,627 75,887 67,716 30,608 15,126 10,308 6,383 56.97%
Tax -23,763 -22,876 -18,598 -8,494 -4,349 -4,802 -2,496 45.55%
NP 71,864 53,011 49,118 22,114 10,777 5,506 3,887 62.57%
-
NP to SH 70,597 52,290 48,535 21,384 10,183 5,506 3,887 62.09%
-
Tax Rate 24.85% 30.14% 27.46% 27.75% 28.75% 46.59% 39.10% -
Total Cost 439,200 382,205 324,705 167,232 136,021 133,755 115,590 24.90%
-
Net Worth 203,643 164,064 132,568 102,952 85,091 88,404 80,480 16.72%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 56,900 26,382 30,129 11,803 4,968 3,788 3,219 61.36%
Div Payout % 80.60% 50.45% 62.08% 55.20% 48.80% 68.81% 82.82% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 203,643 164,064 132,568 102,952 85,091 88,404 80,480 16.72%
NOSH 199,650 82,444 75,323 65,574 62,110 63,146 64,384 20.74%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 14.06% 12.18% 13.14% 11.68% 7.34% 3.95% 3.25% -
ROE 34.67% 31.87% 36.61% 20.77% 11.97% 6.23% 4.83% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 255.98 527.89 496.29 288.75 236.35 220.54 185.57 5.50%
EPS 35.36 63.42 60.41 32.61 16.39 8.72 6.04 34.23%
DPS 28.50 32.00 40.00 18.00 8.00 6.00 5.00 33.63%
NAPS 1.02 1.99 1.76 1.57 1.37 1.40 1.25 -3.33%
Adjusted Per Share Value based on latest NOSH - 65,578
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 170.19 144.93 124.48 63.05 48.88 46.37 39.79 27.39%
EPS 23.51 17.41 16.16 7.12 3.39 1.83 1.29 62.18%
DPS 18.95 8.79 10.03 3.93 1.65 1.26 1.07 61.41%
NAPS 0.6781 0.5463 0.4415 0.3428 0.2834 0.2944 0.268 16.72%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 4.17 1.89 1.72 4.44 2.52 2.00 2.00 -
P/RPS 1.63 0.36 0.35 1.54 1.07 0.91 1.08 7.09%
P/EPS 11.79 2.98 2.67 13.62 15.37 22.94 33.13 -15.81%
EY 8.48 33.56 37.46 7.34 6.51 4.36 3.02 18.76%
DY 6.83 16.93 23.26 4.05 3.17 3.00 2.50 18.22%
P/NAPS 4.09 0.95 0.98 2.83 1.84 1.43 1.60 16.92%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 25/06/10 26/06/09 26/06/08 15/06/07 26/06/06 28/06/05 29/06/04 -
Price 4.12 2.22 1.85 5.70 3.04 2.00 1.98 -
P/RPS 1.61 0.42 0.37 1.97 1.29 0.91 1.07 7.04%
P/EPS 11.65 3.50 2.87 17.48 18.54 22.94 32.80 -15.83%
EY 8.58 28.57 34.83 5.72 5.39 4.36 3.05 18.80%
DY 6.92 14.41 21.62 3.16 2.63 3.00 2.53 18.24%
P/NAPS 4.04 1.12 1.05 3.63 2.22 1.43 1.58 16.92%

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