[BESHOM] YoY Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -66.97%
YoY- 99.63%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 54,751 148,572 112,910 59,276 39,360 34,501 29,956 10.56%
PBT 10,785 26,287 18,682 9,843 5,764 2,983 2,196 30.36%
Tax -2,911 -7,768 -5,102 -2,855 -1,798 -973 -805 23.87%
NP 7,874 18,519 13,580 6,988 3,966 2,010 1,391 33.48%
-
NP to SH 7,804 18,463 13,602 7,063 3,538 1,879 1,391 33.28%
-
Tax Rate 26.99% 29.55% 27.31% 29.01% 31.19% 32.62% 36.66% -
Total Cost 46,877 130,053 99,330 52,288 35,394 32,491 28,565 8.60%
-
Net Worth 211,566 184,047 156,261 112,686 92,864 84,555 82,049 17.09%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 211,566 184,047 156,261 112,686 92,864 84,555 82,049 17.09%
NOSH 199,590 83,279 80,964 67,075 65,397 62,633 64,101 20.83%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 14.38% 12.46% 12.03% 11.79% 10.08% 5.83% 4.64% -
ROE 3.69% 10.03% 8.70% 6.27% 3.81% 2.22% 1.70% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 27.43 178.40 139.46 88.37 60.19 55.08 46.73 -8.49%
EPS 3.91 22.17 16.80 10.53 5.41 3.00 2.17 10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 2.21 1.93 1.68 1.42 1.35 1.28 -3.09%
Adjusted Per Share Value based on latest NOSH - 67,075
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 18.23 49.47 37.60 19.74 13.11 11.49 9.98 10.55%
EPS 2.60 6.15 4.53 2.35 1.18 0.63 0.46 33.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7045 0.6129 0.5204 0.3752 0.3092 0.2816 0.2732 17.09%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 3.64 2.49 7.72 6.32 2.82 2.10 1.86 -
P/RPS 13.27 1.40 5.54 7.15 4.69 3.81 3.98 22.21%
P/EPS 93.09 11.23 45.95 60.02 52.13 70.00 85.71 1.38%
EY 1.07 8.90 2.18 1.67 1.92 1.43 1.17 -1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 1.13 4.00 3.76 1.99 1.56 1.45 15.42%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 29/09/09 19/09/08 28/09/07 29/09/06 28/09/05 24/09/04 -
Price 3.26 2.85 1.67 5.40 2.70 1.99 1.98 -
P/RPS 11.88 1.60 1.20 6.11 4.49 3.61 4.24 18.72%
P/EPS 83.38 12.86 9.94 51.28 49.91 66.33 91.24 -1.48%
EY 1.20 7.78 10.06 1.95 2.00 1.51 1.10 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.29 0.87 3.21 1.90 1.47 1.55 12.11%

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