[BESHOM] YoY Annualized Quarter 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- 23.18%
YoY- 126.97%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 223,254 511,064 435,216 373,823 189,346 146,798 139,261 8.17%
PBT 41,288 95,627 75,887 67,716 30,608 15,126 10,308 26.00%
Tax -11,578 -23,763 -22,876 -18,598 -8,494 -4,349 -4,802 15.79%
NP 29,710 71,864 53,011 49,118 22,114 10,777 5,506 32.42%
-
NP to SH 28,370 70,597 52,290 48,535 21,384 10,183 5,506 31.40%
-
Tax Rate 28.04% 24.85% 30.14% 27.46% 27.75% 28.75% 46.59% -
Total Cost 193,544 439,200 382,205 324,705 167,232 136,021 133,755 6.34%
-
Net Worth 203,639 203,643 164,064 132,568 102,952 85,091 88,404 14.91%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 14,973 56,900 26,382 30,129 11,803 4,968 3,788 25.72%
Div Payout % 52.78% 80.60% 50.45% 62.08% 55.20% 48.80% 68.81% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 203,639 203,643 164,064 132,568 102,952 85,091 88,404 14.91%
NOSH 199,646 199,650 82,444 75,323 65,574 62,110 63,146 21.13%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 13.31% 14.06% 12.18% 13.14% 11.68% 7.34% 3.95% -
ROE 13.93% 34.67% 31.87% 36.61% 20.77% 11.97% 6.23% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 111.82 255.98 527.89 496.29 288.75 236.35 220.54 -10.69%
EPS 14.21 35.36 63.42 60.41 32.61 16.39 8.72 8.47%
DPS 7.50 28.50 32.00 40.00 18.00 8.00 6.00 3.78%
NAPS 1.02 1.02 1.99 1.76 1.57 1.37 1.40 -5.13%
Adjusted Per Share Value based on latest NOSH - 75,316
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 73.61 168.51 143.50 123.26 62.43 48.40 45.92 8.17%
EPS 9.35 23.28 17.24 16.00 7.05 3.36 1.82 31.34%
DPS 4.94 18.76 8.70 9.93 3.89 1.64 1.25 25.72%
NAPS 0.6714 0.6714 0.5409 0.4371 0.3395 0.2806 0.2915 14.91%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 2.26 4.17 1.89 1.72 4.44 2.52 2.00 -
P/RPS 2.02 1.63 0.36 0.35 1.54 1.07 0.91 14.20%
P/EPS 15.90 11.79 2.98 2.67 13.62 15.37 22.94 -5.92%
EY 6.29 8.48 33.56 37.46 7.34 6.51 4.36 6.29%
DY 3.32 6.83 16.93 23.26 4.05 3.17 3.00 1.70%
P/NAPS 2.22 4.09 0.95 0.98 2.83 1.84 1.43 7.60%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 23/06/11 25/06/10 26/06/09 26/06/08 15/06/07 26/06/06 28/06/05 -
Price 2.16 4.12 2.22 1.85 5.70 3.04 2.00 -
P/RPS 1.93 1.61 0.42 0.37 1.97 1.29 0.91 13.34%
P/EPS 15.20 11.65 3.50 2.87 17.48 18.54 22.94 -6.62%
EY 6.58 8.58 28.57 34.83 5.72 5.39 4.36 7.09%
DY 3.47 6.92 14.41 21.62 3.16 2.63 3.00 2.45%
P/NAPS 2.12 4.04 1.12 1.05 3.63 2.22 1.43 6.77%

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