[BESHOM] YoY Cumulative Quarter Result on 31-Jan-2008 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 82.88%
YoY- 119.82%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 164,994 412,227 302,331 240,274 132,628 111,907 104,832 7.84%
PBT 28,896 80,168 52,582 41,289 20,420 12,270 9,491 20.37%
Tax -7,691 -22,989 -15,441 -11,412 -6,077 -4,264 -4,529 9.22%
NP 21,205 57,179 37,141 29,877 14,343 8,006 4,962 27.37%
-
NP to SH 20,283 56,659 36,480 29,551 13,443 7,567 4,962 26.43%
-
Tax Rate 26.62% 28.68% 29.37% 27.64% 29.76% 34.75% 47.72% -
Total Cost 143,789 355,048 265,190 210,397 118,285 103,901 99,870 6.25%
-
Net Worth 197,639 202,234 153,910 115,785 98,970 90,952 82,594 15.64%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 3,992 11,651 - 5,899 - - - -
Div Payout % 19.69% 20.56% - 19.97% - - - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 197,639 202,234 153,910 115,785 98,970 90,952 82,594 15.64%
NOSH 199,635 83,224 81,867 73,748 65,543 61,872 63,533 21.01%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 12.85% 13.87% 12.28% 12.43% 10.81% 7.15% 4.73% -
ROE 10.26% 28.02% 23.70% 25.52% 13.58% 8.32% 6.01% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 82.65 495.32 369.29 325.80 202.35 180.87 165.00 -10.87%
EPS 10.16 68.08 44.56 40.07 20.51 12.23 7.81 4.47%
DPS 2.00 14.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.99 2.43 1.88 1.57 1.51 1.47 1.30 -4.43%
Adjusted Per Share Value based on latest NOSH - 73,738
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 54.94 137.27 100.68 80.01 44.17 37.27 34.91 7.84%
EPS 6.75 18.87 12.15 9.84 4.48 2.52 1.65 26.45%
DPS 1.33 3.88 0.00 1.96 0.00 0.00 0.00 -
NAPS 0.6581 0.6734 0.5125 0.3856 0.3296 0.3029 0.275 15.64%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 -
Price 2.65 4.18 1.61 1.44 3.80 2.20 2.00 -
P/RPS 3.21 0.84 0.44 0.44 1.88 1.22 1.21 17.64%
P/EPS 26.08 6.14 3.61 3.59 18.53 17.99 25.61 0.30%
EY 3.83 16.29 27.68 27.83 5.40 5.56 3.91 -0.34%
DY 0.75 3.35 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 2.68 1.72 0.86 0.92 2.52 1.50 1.54 9.66%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 23/03/11 19/03/10 27/03/09 26/03/08 20/03/07 30/03/06 30/03/05 -
Price 2.27 4.68 1.67 1.44 3.84 2.40 1.94 -
P/RPS 2.75 0.94 0.45 0.44 1.90 1.33 1.18 15.13%
P/EPS 22.34 6.87 3.75 3.59 18.72 19.62 24.84 -1.75%
EY 4.48 14.55 26.68 27.83 5.34 5.10 4.03 1.77%
DY 0.88 2.99 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 2.29 1.93 0.89 0.92 2.54 1.63 1.49 7.42%

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