[BESHOM] YoY TTM Result on 30-Apr-2007 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
15-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 14.64%
YoY- 80.79%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 511,064 435,216 373,823 189,346 146,798 138,881 119,476 27.39%
PBT 95,626 75,887 67,716 30,609 15,127 10,307 6,382 56.98%
Tax -23,762 -22,876 -18,598 -8,494 -4,349 -4,802 -2,497 45.54%
NP 71,864 53,011 49,118 22,115 10,778 5,505 3,885 62.58%
-
NP to SH 70,597 52,290 48,534 18,410 10,183 5,505 3,885 62.10%
-
Tax Rate 24.85% 30.14% 27.46% 27.75% 28.75% 46.59% 39.13% -
Total Cost 439,200 382,205 324,705 167,231 136,020 133,376 115,591 24.90%
-
Net Worth 423,317 82,438 75,316 65,578 62,059 62,857 80,303 31.90%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 40,613 34,717 29,471 11,795 4,964 3,771 3,212 52.60%
Div Payout % 57.53% 66.39% 60.72% 64.07% 48.76% 68.51% 82.68% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 423,317 82,438 75,316 65,578 62,059 62,857 80,303 31.90%
NOSH 199,677 82,438 75,316 65,578 62,059 62,857 64,242 20.79%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 14.06% 12.18% 13.14% 11.68% 7.34% 3.96% 3.25% -
ROE 16.68% 63.43% 64.44% 28.07% 16.41% 8.76% 4.84% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 255.94 527.93 496.34 288.73 236.54 220.95 185.98 5.46%
EPS 35.36 63.43 64.44 28.07 16.41 8.76 6.05 34.19%
DPS 20.34 42.00 39.13 18.00 8.00 6.00 5.00 26.33%
NAPS 2.12 1.00 1.00 1.00 1.00 1.00 1.25 9.19%
Adjusted Per Share Value based on latest NOSH - 65,578
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 170.19 144.93 124.48 63.05 48.88 46.25 39.79 27.39%
EPS 23.51 17.41 16.16 6.13 3.39 1.83 1.29 62.18%
DPS 13.52 11.56 9.81 3.93 1.65 1.26 1.07 52.58%
NAPS 1.4097 0.2745 0.2508 0.2184 0.2067 0.2093 0.2674 31.90%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 4.17 1.89 1.72 4.44 2.52 2.00 2.00 -
P/RPS 1.63 0.36 0.35 1.54 1.07 0.91 1.08 7.09%
P/EPS 11.79 2.98 2.67 15.82 15.36 22.84 33.07 -15.78%
EY 8.48 33.56 37.47 6.32 6.51 4.38 3.02 18.76%
DY 4.88 22.22 22.75 4.05 3.17 3.00 2.50 11.78%
P/NAPS 1.97 1.89 1.72 4.44 2.52 2.00 1.60 3.52%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 25/06/10 26/06/09 26/06/08 15/06/07 26/06/06 28/06/05 29/06/04 -
Price 4.12 2.22 1.85 5.70 3.04 2.00 1.98 -
P/RPS 1.61 0.42 0.37 1.97 1.29 0.91 1.06 7.21%
P/EPS 11.65 3.50 2.87 20.30 18.53 22.84 32.74 -15.81%
EY 8.58 28.57 34.83 4.93 5.40 4.38 3.05 18.80%
DY 4.94 18.92 21.15 3.16 2.63 3.00 2.53 11.79%
P/NAPS 1.94 2.22 1.85 5.70 3.04 2.00 1.58 3.47%

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