[BESHOM] YoY 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- 0.59%
YoY- 90.53%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 131,281 102,129 100,481 51,401 36,516 35,332 31,359 26.92%
PBT 25,235 18,562 18,461 7,504 4,094 2,050 1,964 52.98%
Tax -7,026 -6,153 -4,947 -2,265 -1,327 -939 -413 60.30%
NP 18,209 12,409 13,514 5,239 2,767 1,111 1,551 50.70%
-
NP to SH 18,009 11,989 13,391 4,967 2,607 1,111 1,551 50.42%
-
Tax Rate 27.84% 33.15% 26.80% 30.18% 32.41% 45.80% 21.03% -
Total Cost 113,072 89,720 86,967 46,162 33,749 34,221 29,808 24.85%
-
Net Worth 202,226 153,957 115,770 98,946 91,028 82,531 82,073 16.20%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 3,328 - - - - - - -
Div Payout % 18.48% - - - - - - -
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 202,226 153,957 115,770 98,946 91,028 82,531 82,073 16.20%
NOSH 83,220 81,892 73,738 65,527 61,923 63,485 64,624 4.30%
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% 12.15% 13.45% 10.19% 7.58% 3.14% 4.95% -
ROE 8.91% 7.79% 11.57% 5.02% 2.86% 1.35% 1.89% -
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 157.75 124.71 136.27 78.44 58.97 55.65 48.52 21.69%
EPS 21.64 14.64 18.16 7.58 4.21 1.75 2.40 44.22%
DPS 4.00 0.00 0.00 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 43.72 34.01 33.46 17.12 12.16 11.77 10.44 26.93%
EPS 6.00 3.99 4.46 1.65 0.87 0.37 0.52 50.26%
DPS 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6734 0.5127 0.3855 0.3295 0.3031 0.2748 0.2733 16.20%
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 2.65 1.29 1.06 4.84 3.73 3.59 4.53 -8.54%
P/EPS 19.32 11.00 7.93 50.13 52.26 114.29 91.67 -22.83%
EY 5.18 9.09 12.61 1.99 1.91 0.88 1.09 29.63%
DY 0.96 0.00 0.00 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 2.97 1.34 1.06 4.90 4.07 3.49 4.70 -7.35%
P/EPS 21.63 11.41 7.93 50.66 57.01 110.86 95.00 -21.83%
EY 4.62 8.77 12.61 1.97 1.75 0.90 1.05 27.98%
DY 0.85 0.00 0.00 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