[BESHOM] YoY TTM Result on 31-Jul-2007 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 19.15%
YoY- 85.23%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 417,243 470,878 427,457 209,262 151,657 143,426 124,077 22.38%
PBT 80,124 83,492 76,555 34,688 17,908 11,094 6,422 52.26%
Tax -18,905 -25,542 -20,845 -9,551 -5,174 -4,970 -2,226 42.81%
NP 61,219 57,950 55,710 25,137 12,734 6,124 4,196 56.28%
-
NP to SH 59,938 57,151 55,073 21,935 11,842 5,993 4,196 55.73%
-
Tax Rate 23.59% 30.59% 27.23% 27.53% 28.89% 44.80% 34.66% -
Total Cost 356,024 412,928 371,747 184,125 138,923 137,302 119,881 19.88%
-
Net Worth 211,566 184,047 156,261 112,686 92,864 84,555 82,049 17.09%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 40,613 34,717 29,471 11,795 4,964 3,771 3,212 52.60%
Div Payout % 67.76% 60.75% 53.51% 53.77% 41.93% 62.93% 76.55% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 211,566 184,047 156,261 112,686 92,864 84,555 82,049 17.09%
NOSH 199,590 83,279 80,964 67,075 65,397 62,633 64,101 20.83%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 14.67% 12.31% 13.03% 12.01% 8.40% 4.27% 3.38% -
ROE 28.33% 31.05% 35.24% 19.47% 12.75% 7.09% 5.11% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 209.05 565.42 527.96 311.98 231.90 228.99 193.56 1.29%
EPS 30.03 68.63 68.02 32.70 18.11 9.57 6.55 28.87%
DPS 20.35 42.00 36.40 17.59 7.59 6.00 5.00 26.34%
NAPS 1.06 2.21 1.93 1.68 1.42 1.35 1.28 -3.09%
Adjusted Per Share Value based on latest NOSH - 67,075
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 138.94 156.80 142.34 69.68 50.50 47.76 41.32 22.38%
EPS 19.96 19.03 18.34 7.30 3.94 2.00 1.40 55.68%
DPS 13.52 11.56 9.81 3.93 1.65 1.26 1.07 52.58%
NAPS 0.7045 0.6129 0.5204 0.3752 0.3092 0.2816 0.2732 17.09%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 3.64 2.49 7.72 6.32 2.82 2.10 1.86 -
P/RPS 1.74 0.44 1.46 2.03 1.22 0.92 0.96 10.41%
P/EPS 12.12 3.63 11.35 19.33 15.57 21.95 28.41 -13.23%
EY 8.25 27.56 8.81 5.17 6.42 4.56 3.52 15.24%
DY 5.59 16.87 4.72 2.78 2.69 2.86 2.69 12.95%
P/NAPS 3.43 1.13 4.00 3.76 1.99 1.56 1.45 15.42%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 29/09/09 19/09/08 28/09/07 29/09/06 28/09/05 24/09/04 -
Price 3.26 2.85 1.67 5.40 2.70 1.99 1.98 -
P/RPS 1.56 0.50 0.32 1.73 1.16 0.87 1.02 7.33%
P/EPS 10.86 4.15 2.46 16.51 14.91 20.80 30.25 -15.68%
EY 9.21 24.08 40.73 6.06 6.71 4.81 3.31 18.58%
DY 6.24 14.74 21.80 3.26 2.81 3.02 2.53 16.22%
P/NAPS 3.08 1.29 0.87 3.21 1.90 1.47 1.55 12.11%

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