[BESHOM] YoY Cumulative Quarter Result on 31-Oct-2007 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 128.78%
YoY- 90.64%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 107,374 280,946 200,202 139,793 81,227 75,391 69,499 7.51%
PBT 19,871 54,932 34,020 22,828 12,917 8,176 7,441 17.77%
Tax -5,363 -15,962 -9,288 -6,465 -3,812 -2,937 -3,591 6.91%
NP 14,508 38,970 24,732 16,363 9,105 5,239 3,850 24.73%
-
NP to SH 13,935 38,650 24,491 16,159 8,476 4,960 3,850 23.89%
-
Tax Rate 26.99% 29.06% 27.30% 28.32% 29.51% 35.92% 48.26% -
Total Cost 92,866 241,976 175,470 123,430 72,122 70,152 65,649 5.94%
-
Net Worth 217,609 204,166 161,103 100,658 98,101 87,017 83,640 17.26%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 3,992 8,333 8,136 5,368 3,270 - - -
Div Payout % 28.65% 21.56% 33.22% 33.22% 38.58% - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 217,609 204,166 161,103 100,658 98,101 87,017 83,640 17.26%
NOSH 199,641 83,333 81,365 67,105 65,401 62,155 63,847 20.91%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 13.51% 13.87% 12.35% 11.71% 11.21% 6.95% 5.54% -
ROE 6.40% 18.93% 15.20% 16.05% 8.64% 5.70% 4.60% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 53.78 337.14 246.05 208.32 124.20 121.29 108.85 -11.08%
EPS 6.98 46.38 30.10 24.08 12.96 7.98 6.03 2.46%
DPS 2.00 10.00 10.00 8.00 5.00 0.00 0.00 -
NAPS 1.09 2.45 1.98 1.50 1.50 1.40 1.31 -3.01%
Adjusted Per Share Value based on latest NOSH - 67,129
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 35.76 93.56 66.67 46.55 27.05 25.11 23.14 7.52%
EPS 4.64 12.87 8.16 5.38 2.82 1.65 1.28 23.92%
DPS 1.33 2.78 2.71 1.79 1.09 0.00 0.00 -
NAPS 0.7246 0.6799 0.5365 0.3352 0.3267 0.2898 0.2785 17.26%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 3.08 3.75 1.55 6.16 2.94 2.12 2.02 -
P/RPS 5.73 1.11 0.63 2.96 2.37 1.75 1.86 20.61%
P/EPS 44.13 8.09 5.15 25.58 22.69 26.57 33.50 4.69%
EY 2.27 12.37 19.42 3.91 4.41 3.76 2.99 -4.48%
DY 0.65 2.67 6.45 1.30 1.70 0.00 0.00 -
P/NAPS 2.83 1.53 0.78 4.11 1.96 1.51 1.54 10.66%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 17/12/10 22/12/09 18/12/08 19/12/07 21/12/06 29/12/05 24/12/04 -
Price 2.93 3.75 1.53 6.12 3.34 2.04 1.99 -
P/RPS 5.45 1.11 0.62 2.94 2.69 1.68 1.83 19.93%
P/EPS 41.98 8.09 5.08 25.42 25.77 25.56 33.00 4.09%
EY 2.38 12.37 19.67 3.93 3.88 3.91 3.03 -3.94%
DY 0.68 2.67 6.54 1.31 1.50 0.00 0.00 -
P/NAPS 2.69 1.53 0.77 4.08 2.23 1.46 1.52 9.97%

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