[BESHOM] YoY 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- 28.78%
YoY- 84.2%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 52,622 132,374 87,292 80,517 41,867 40,890 39,164 5.04%
PBT 9,085 28,644 15,338 12,985 7,153 5,194 5,244 9.58%
Tax -2,450 -8,194 -4,186 -3,610 -2,014 -1,964 -2,785 -2.11%
NP 6,635 20,450 11,152 9,375 5,139 3,230 2,459 17.98%
-
NP to SH 6,132 20,186 10,889 9,096 4,938 3,081 2,459 16.44%
-
Tax Rate 26.97% 28.61% 27.29% 27.80% 28.16% 37.81% 53.11% -
Total Cost 45,987 111,924 76,140 71,142 36,728 37,660 36,705 3.82%
-
Net Worth 217,715 204,109 165,085 100,693 98,105 86,963 83,669 17.27%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 3,994 8,330 8,337 5,370 3,270 - - -
Div Payout % 65.15% 41.27% 76.57% 59.04% 66.23% - - -
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 217,715 204,109 165,085 100,693 98,105 86,963 83,669 17.27%
NOSH 199,739 83,309 83,376 67,129 65,403 62,116 63,870 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 12.61% 15.45% 12.78% 11.64% 12.27% 7.90% 6.28% -
ROE 2.82% 9.89% 6.60% 9.03% 5.03% 3.54% 2.94% -
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 26.35 158.89 104.70 119.94 64.01 65.83 61.32 -13.12%
EPS 3.07 24.23 13.06 13.55 7.55 4.96 3.85 -3.70%
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 17.52 44.08 29.07 26.81 13.94 13.62 13.04 5.04%
EPS 2.04 6.72 3.63 3.03 1.64 1.03 0.82 16.39%
DPS 1.33 2.77 2.78 1.79 1.09 0.00 0.00 -
NAPS 0.725 0.6797 0.5497 0.3353 0.3267 0.2896 0.2786 17.27%
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 11.69 2.36 1.48 5.14 4.59 3.22 3.29 23.51%
P/EPS 100.33 15.48 11.87 45.46 38.94 42.74 52.47 11.40%
EY 1.00 6.46 8.43 2.20 2.57 2.34 1.91 -10.21%
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 11.12 2.36 1.46 5.10 5.22 3.10 3.25 22.74%
P/EPS 95.44 15.48 11.72 45.17 44.24 41.13 51.69 10.75%
EY 1.05 6.46 8.54 2.21 2.26 2.43 1.93 -9.64%
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