[BESHOM] YoY TTM Result on 31-Jul-2006 [#1]

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
TTM Result
Revenue	470,878	427,457	209,262	151,657	143,426	124,077	94,735	30.60%
YoY %	10.16%	104.27%	37.98%	5.74%	15.59%	30.97%	-	-
Horiz. %	497.05%	451.21%	220.89%	160.09%	151.40%	130.97%	100.00%	-
PBT	83,492	76,555	34,688	17,908	11,094	6,422	4,217	64.40%
YoY %	9.06%	120.70%	93.70%	61.42%	72.75%	52.29%	-	-
Horiz. %	1,979.89%	1,815.39%	822.58%	424.66%	263.08%	152.29%	100.00%	-
Tax	-25,542	-20,845	-9,551	-5,174	-4,970	-2,226	-2,761	44.83%
YoY %	-22.53%	-118.25%	-84.60%	-4.10%	-123.27%	19.38%	-	-
Horiz. %	925.10%	754.98%	345.93%	187.40%	180.01%	80.62%	100.00%	-
NP	57,950	55,710	25,137	12,734	6,124	4,196	1,456	84.67%
YoY %	4.02%	121.63%	97.40%	107.94%	45.95%	188.19%	-	-
Horiz. %	3,980.08%	3,826.24%	1,726.44%	874.59%	420.60%	288.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,151	55,073	21,935	11,842	5,993	4,196	1,456	84.24%
YoY %	3.77%	151.07%	85.23%	97.60%	42.83%	188.19%	-	-
Horiz. %	3,925.21%	3,782.49%	1,506.52%	813.32%	411.61%	288.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.59%	27.23%	27.53%	28.89%	44.80%	34.66%	65.47%	-
YoY %	12.34%	-1.09%	-4.71%	-35.51%	29.26%	-47.06%	-	-
Horiz. %	46.72%	41.59%	42.05%	44.13%	68.43%	52.94%	100.00%	-
Total Cost	412,928	371,747	184,125	138,923	137,302	119,881	93,279	28.11%
YoY %	11.08%	101.90%	32.54%	1.18%	14.53%	28.52%	-	-
Horiz. %	442.68%	398.53%	197.39%	148.93%	147.19%	128.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,047	156,261	112,686	92,864	84,555	82,049	81,163	14.60%
YoY %	17.78%	38.67%	21.35%	9.83%	3.05%	1.09%	-	-
Horiz. %	226.76%	192.53%	138.84%	114.42%	104.18%	101.09%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	34,717	29,471	11,795	4,964	3,771	3,212	2,581	54.15%
YoY %	17.80%	149.86%	137.61%	31.64%	17.40%	24.45%	-	-
Horiz. %	1,345.10%	1,141.84%	456.99%	192.33%	146.11%	124.45%	100.00%	-
Div Payout %	60.75%	53.51%	53.77%	41.93%	62.93%	76.55%	177.32%	-
YoY %	13.53%	-0.48%	28.24%	-33.37%	-17.79%	-56.83%	-	-
Horiz. %	34.26%	30.18%	30.32%	23.65%	35.49%	43.17%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	184,047	156,261	112,686	92,864	84,555	82,049	81,163	14.60%
YoY %	17.78%	38.67%	21.35%	9.83%	3.05%	1.09%	-	-
Horiz. %	226.76%	192.53%	138.84%	114.42%	104.18%	101.09%	100.00%	-
NOSH	83,279	80,964	67,075	65,397	62,633	64,101	65,454	4.09%
YoY %	2.86%	20.71%	2.57%	4.41%	-2.29%	-2.07%	-	-
Horiz. %	127.23%	123.70%	102.48%	99.91%	95.69%	97.93%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	12.31%	13.03%	12.01%	8.40%	4.27%	3.38%	1.54%	-
YoY %	-5.53%	8.49%	42.98%	96.72%	26.33%	119.48%	-	-
Horiz. %	799.35%	846.10%	779.87%	545.45%	277.27%	219.48%	100.00%	-
ROE	31.05%	35.24%	19.47%	12.75%	7.09%	5.11%	1.79%	-
YoY %	-11.89%	81.00%	52.71%	79.83%	38.75%	185.47%	-	-
Horiz. %	1,734.64%	1,968.72%	1,087.71%	712.29%	396.09%	285.47%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	565.42	527.96	311.98	231.90	228.99	193.56	144.73	25.47%
YoY %	7.10%	69.23%	34.53%	1.27%	18.30%	33.74%	-	-
Horiz. %	390.67%	364.79%	215.56%	160.23%	158.22%	133.74%	100.00%	-
EPS	68.63	68.02	32.70	18.11	9.57	6.55	2.22	77.06%
YoY %	0.90%	108.01%	80.56%	89.24%	46.11%	195.05%	-	-
Horiz. %	3,091.44%	3,063.96%	1,472.97%	815.77%	431.08%	295.05%	100.00%	-
DPS	42.00	36.40	17.59	7.59	6.00	5.00	3.94	48.29%
YoY %	15.38%	106.94%	131.75%	26.50%	20.00%	26.90%	-	-
Horiz. %	1,065.99%	923.86%	446.45%	192.64%	152.28%	126.90%	100.00%	-
NAPS	2.21	1.93	1.68	1.42	1.35	1.28	1.24	10.10%
YoY %	14.51%	14.88%	18.31%	5.19%	5.47%	3.23%	-	-
Horiz. %	178.23%	155.65%	135.48%	114.52%	108.87%	103.23%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 65,397
RPS	156.80	142.34	69.68	50.50	47.76	41.32	31.55	30.60%
YoY %	10.16%	104.28%	37.98%	5.74%	15.59%	30.97%	-	-
Horiz. %	496.99%	451.16%	220.86%	160.06%	151.38%	130.97%	100.00%	-
EPS	19.03	18.34	7.30	3.94	2.00	1.40	0.48	84.55%
YoY %	3.76%	151.23%	85.28%	97.00%	42.86%	191.67%	-	-
Horiz. %	3,964.58%	3,820.83%	1,520.83%	820.83%	416.67%	291.67%	100.00%	-
DPS	11.56	9.81	3.93	1.65	1.26	1.07	0.86	54.13%
YoY %	17.84%	149.62%	138.18%	30.95%	17.76%	24.42%	-	-
Horiz. %	1,344.19%	1,140.70%	456.98%	191.86%	146.51%	124.42%	100.00%	-
NAPS	0.6129	0.5204	0.3752	0.3092	0.2816	0.2732	0.2703	14.60%
YoY %	17.77%	38.70%	21.35%	9.80%	3.07%	1.07%	-	-
Horiz. %	226.75%	192.53%	138.81%	114.39%	104.18%	101.07%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	2.49	7.72	6.32	2.82	2.10	1.86	2.30	-
P/RPS	0.44	1.46	2.03	1.22	0.92	0.96	1.59	-19.25%
YoY %	-69.86%	-28.08%	66.39%	32.61%	-4.17%	-39.62%	-	-
Horiz. %	27.67%	91.82%	127.67%	76.73%	57.86%	60.38%	100.00%	-
P/EPS	3.63	11.35	19.33	15.57	21.95	28.41	103.40	-42.74%
YoY %	-68.02%	-41.28%	24.15%	-29.07%	-22.74%	-72.52%	-	-
Horiz. %	3.51%	10.98%	18.69%	15.06%	21.23%	27.48%	100.00%	-
EY	27.56	8.81	5.17	6.42	4.56	3.52	0.97	74.59%
YoY %	212.83%	70.41%	-19.47%	40.79%	29.55%	262.89%	-	-
Horiz. %	2,841.24%	908.25%	532.99%	661.86%	470.10%	362.89%	100.00%	-
DY	16.87	4.72	2.78	2.69	2.86	2.69	1.71	46.39%
YoY %	257.42%	69.78%	3.35%	-5.94%	6.32%	57.31%	-	-
Horiz. %	986.55%	276.02%	162.57%	157.31%	167.25%	157.31%	100.00%	-
P/NAPS	1.13	4.00	3.76	1.99	1.56	1.45	1.85	-7.88%
YoY %	-71.75%	6.38%	88.94%	27.56%	7.59%	-21.62%	-	-
Horiz. %	61.08%	216.22%	203.24%	107.57%	84.32%	78.38%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	29/09/09	19/09/08	28/09/07	29/09/06	28/09/05	24/09/04	30/09/03	-
Price	2.85	1.67	5.40	2.70	1.99	1.98	2.18	-
P/RPS	0.50	0.32	1.73	1.16	0.87	1.02	1.51	-16.80%
YoY %	56.25%	-81.50%	49.14%	33.33%	-14.71%	-32.45%	-	-
Horiz. %	33.11%	21.19%	114.57%	76.82%	57.62%	67.55%	100.00%	-
P/EPS	4.15	2.46	16.51	14.91	20.80	30.25	98.00	-40.93%
YoY %	68.70%	-85.10%	10.73%	-28.32%	-31.24%	-69.13%	-	-
Horiz. %	4.23%	2.51%	16.85%	15.21%	21.22%	30.87%	100.00%	-
EY	24.08	40.73	6.06	6.71	4.81	3.31	1.02	69.29%
YoY %	-40.88%	572.11%	-9.69%	39.50%	45.32%	224.51%	-	-
Horiz. %	2,360.78%	3,993.14%	594.12%	657.84%	471.57%	324.51%	100.00%	-
DY	14.74	21.80	3.26	2.81	3.02	2.53	1.81	41.79%
YoY %	-32.39%	568.71%	16.01%	-6.95%	19.37%	39.78%	-	-
Horiz. %	814.36%	1,204.42%	180.11%	155.25%	166.85%	139.78%	100.00%	-
P/NAPS	1.29	0.87	3.21	1.90	1.47	1.55	1.76	-5.04%
YoY %	48.28%	-72.90%	68.95%	29.25%	-5.16%	-11.93%	-	-
Horiz. %	73.30%	49.43%	182.39%	107.95%	83.52%	88.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos