[BESHOM] YoY Cumulative Quarter Result on 31-Jan-2007 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
20-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 58.6%
YoY- 77.65%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 412,227 302,331 240,274 132,628 111,907 104,832 89,651 28.92%
PBT 80,168 52,582 41,289 20,420 12,270 9,491 7,688 47.75%
Tax -22,989 -15,441 -11,412 -6,077 -4,264 -4,529 -2,598 43.77%
NP 57,179 37,141 29,877 14,343 8,006 4,962 5,090 49.59%
-
NP to SH 56,659 36,480 29,551 13,443 7,567 4,962 5,090 49.37%
-
Tax Rate 28.68% 29.37% 27.64% 29.76% 34.75% 47.72% 33.79% -
Total Cost 355,048 265,190 210,397 118,285 103,901 99,870 84,561 26.98%
-
Net Worth 202,234 153,910 115,785 98,970 90,952 82,594 82,138 16.18%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 11,651 - 5,899 - - - - -
Div Payout % 20.56% - 19.97% - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 202,234 153,910 115,785 98,970 90,952 82,594 82,138 16.18%
NOSH 83,224 81,867 73,748 65,543 61,872 63,533 64,675 4.28%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 13.87% 12.28% 12.43% 10.81% 7.15% 4.73% 5.68% -
ROE 28.02% 23.70% 25.52% 13.58% 8.32% 6.01% 6.20% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 495.32 369.29 325.80 202.35 180.87 165.00 138.62 23.62%
EPS 68.08 44.56 40.07 20.51 12.23 7.81 7.87 43.22%
DPS 14.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 1.88 1.57 1.51 1.47 1.30 1.27 11.41%
Adjusted Per Share Value based on latest NOSH - 65,527
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 137.27 100.68 80.01 44.17 37.27 34.91 29.85 28.92%
EPS 18.87 12.15 9.84 4.48 2.52 1.65 1.69 49.44%
DPS 3.88 0.00 1.96 0.00 0.00 0.00 0.00 -
NAPS 0.6734 0.5125 0.3856 0.3296 0.3029 0.275 0.2735 16.18%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 -
Price 4.18 1.61 1.44 3.80 2.20 2.00 2.20 -
P/RPS 0.84 0.44 0.44 1.88 1.22 1.21 1.59 -10.08%
P/EPS 6.14 3.61 3.59 18.53 17.99 25.61 27.95 -22.30%
EY 16.29 27.68 27.83 5.40 5.56 3.91 3.58 28.69%
DY 3.35 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.86 0.92 2.52 1.50 1.54 1.73 -0.09%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 19/03/10 27/03/09 26/03/08 20/03/07 30/03/06 30/03/05 29/03/04 -
Price 4.68 1.67 1.44 3.84 2.40 1.94 2.28 -
P/RPS 0.94 0.45 0.44 1.90 1.33 1.18 1.64 -8.85%
P/EPS 6.87 3.75 3.59 18.72 19.62 24.84 28.97 -21.30%
EY 14.55 26.68 27.83 5.34 5.10 4.03 3.45 27.08%
DY 2.99 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.89 0.92 2.54 1.63 1.49 1.80 1.16%

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