[BESHOM] YoY TTM Result on 31-Jul-2008 [#1]

Stock

[BESHOM] BESHOM HOLDINGS BERHAD

Announcement Date

19-Sep-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jul-2008 [#1]

Profit Trend

QoQ- 13.47%

YoY- 151.07%

Quarter Report

Hai-O Quarterly Report July 2008.pdf

Latest QR

Upcoming QR

BESHOM's Result

BESHOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
TTM Result
Revenue	219,476	417,243	470,878	427,457	209,262	151,657	143,426	7.34%
YoY %	-47.40%	-11.39%	10.16%	104.27%	37.98%	5.74%	-	-
Horiz. %	153.02%	290.91%	328.31%	298.03%	145.90%	105.74%	100.00%	-
PBT	41,567	80,124	83,492	76,555	34,688	17,908	11,094	24.61%
YoY %	-48.12%	-4.03%	9.06%	120.70%	93.70%	61.42%	-	-
Horiz. %	374.68%	722.23%	752.59%	690.06%	312.67%	161.42%	100.00%	-
Tax	-11,692	-18,905	-25,542	-20,845	-9,551	-5,174	-4,970	15.31%
YoY %	38.15%	25.98%	-22.53%	-118.25%	-84.60%	-4.10%	-	-
Horiz. %	235.25%	380.38%	513.92%	419.42%	192.17%	104.10%	100.00%	-
NP	29,875	61,219	57,950	55,710	25,137	12,734	6,124	30.21%
YoY %	-51.20%	5.64%	4.02%	121.63%	97.40%	107.94%	-	-
Horiz. %	487.83%	999.66%	946.28%	909.70%	410.47%	207.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,951	59,938	57,151	55,073	21,935	11,842	5,993	29.24%
YoY %	-53.37%	4.88%	3.77%	151.07%	85.23%	97.60%	-	-
Horiz. %	466.39%	1,000.13%	953.63%	918.96%	366.01%	197.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.13%	23.59%	30.59%	27.23%	27.53%	28.89%	44.80%	-
YoY %	19.25%	-22.88%	12.34%	-1.09%	-4.71%	-35.51%	-	-
Horiz. %	62.79%	52.66%	68.28%	60.78%	61.45%	64.49%	100.00%	-
Total Cost	189,601	356,024	412,928	371,747	184,125	138,923	137,302	5.52%
YoY %	-46.74%	-13.78%	11.08%	101.90%	32.54%	1.18%	-	-
Horiz. %	138.09%	259.30%	300.74%	270.75%	134.10%	101.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,835	211,566	184,047	156,261	112,686	92,864	84,555	16.53%
YoY %	0.13%	14.95%	17.78%	38.67%	21.35%	9.83%	-	-
Horiz. %	250.53%	250.21%	217.67%	184.80%	133.27%	109.83%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	14,978	40,613	34,717	29,471	11,795	4,964	3,771	25.83%
YoY %	-63.12%	16.98%	17.80%	149.86%	137.61%	31.64%	-	-
Horiz. %	397.19%	1,076.98%	920.63%	781.52%	312.78%	131.64%	100.00%	-
Div Payout %	53.59%	67.76%	60.75%	53.51%	53.77%	41.93%	62.93%	-
YoY %	-20.91%	11.54%	13.53%	-0.48%	28.24%	-33.37%	-	-
Horiz. %	85.16%	107.68%	96.54%	85.03%	85.44%	66.63%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	211,835	211,566	184,047	156,261	112,686	92,864	84,555	16.53%
YoY %	0.13%	14.95%	17.78%	38.67%	21.35%	9.83%	-	-
Horiz. %	250.53%	250.21%	217.67%	184.80%	133.27%	109.83%	100.00%	-
NOSH	199,844	199,590	83,279	80,964	67,075	65,397	62,633	21.32%
YoY %	0.13%	139.66%	2.86%	20.71%	2.57%	4.41%	-	-
Horiz. %	319.07%	318.67%	132.96%	129.27%	107.09%	104.41%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	13.61%	14.67%	12.31%	13.03%	12.01%	8.40%	4.27%	-
YoY %	-7.23%	19.17%	-5.53%	8.49%	42.98%	96.72%	-	-
Horiz. %	318.74%	343.56%	288.29%	305.15%	281.26%	196.72%	100.00%	-
ROE	13.19%	28.33%	31.05%	35.24%	19.47%	12.75%	7.09%	-
YoY %	-53.44%	-8.76%	-11.89%	81.00%	52.71%	79.83%	-	-
Horiz. %	186.04%	399.58%	437.94%	497.04%	274.61%	179.83%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	109.82	209.05	565.42	527.96	311.98	231.90	228.99	-11.52%
YoY %	-47.47%	-63.03%	7.10%	69.23%	34.53%	1.27%	-	-
Horiz. %	47.96%	91.29%	246.92%	230.56%	136.24%	101.27%	100.00%	-
EPS	13.99	30.03	68.63	68.02	32.70	18.11	9.57	6.52%
YoY %	-53.41%	-56.24%	0.90%	108.01%	80.56%	89.24%	-	-
Horiz. %	146.19%	313.79%	717.14%	710.76%	341.69%	189.24%	100.00%	-
DPS	7.50	20.35	42.00	36.40	17.59	7.59	6.00	3.78%
YoY %	-63.14%	-51.55%	15.38%	106.94%	131.75%	26.50%	-	-
Horiz. %	125.00%	339.17%	700.00%	606.67%	293.17%	126.50%	100.00%	-
NAPS	1.06	1.06	2.21	1.93	1.68	1.42	1.35	-3.94%
YoY %	0.00%	-52.04%	14.51%	14.88%	18.31%	5.19%	-	-
Horiz. %	78.52%	78.52%	163.70%	142.96%	124.44%	105.19%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 80,964
RPS	73.09	138.94	156.80	142.34	69.68	50.50	47.76	7.34%
YoY %	-47.39%	-11.39%	10.16%	104.28%	37.98%	5.74%	-	-
Horiz. %	153.04%	290.91%	328.31%	298.03%	145.90%	105.74%	100.00%	-
EPS	9.31	19.96	19.03	18.34	7.30	3.94	2.00	29.20%
YoY %	-53.36%	4.89%	3.76%	151.23%	85.28%	97.00%	-	-
Horiz. %	465.50%	998.00%	951.50%	917.00%	365.00%	197.00%	100.00%	-
DPS	4.99	13.52	11.56	9.81	3.93	1.65	1.26	25.76%
YoY %	-63.09%	16.96%	17.84%	149.62%	138.18%	30.95%	-	-
Horiz. %	396.03%	1,073.02%	917.46%	778.57%	311.90%	130.95%	100.00%	-
NAPS	0.7054	0.7045	0.6129	0.5204	0.3752	0.3092	0.2816	16.52%
YoY %	0.13%	14.95%	17.77%	38.70%	21.35%	9.80%	-	-
Horiz. %	250.50%	250.18%	217.65%	184.80%	133.24%	109.80%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	-
Price	2.07	3.64	2.49	7.72	6.32	2.82	2.10	-
P/RPS	1.88	1.74	0.44	1.46	2.03	1.22	0.92	12.64%
YoY %	8.05%	295.45%	-69.86%	-28.08%	66.39%	32.61%	-	-
Horiz. %	204.35%	189.13%	47.83%	158.70%	220.65%	132.61%	100.00%	-
P/EPS	14.80	12.12	3.63	11.35	19.33	15.57	21.95	-6.35%
YoY %	22.11%	233.88%	-68.02%	-41.28%	24.15%	-29.07%	-	-
Horiz. %	67.43%	55.22%	16.54%	51.71%	88.06%	70.93%	100.00%	-
EY	6.76	8.25	27.56	8.81	5.17	6.42	4.56	6.77%
YoY %	-18.06%	-70.07%	212.83%	70.41%	-19.47%	40.79%	-	-
Horiz. %	148.25%	180.92%	604.39%	193.20%	113.38%	140.79%	100.00%	-
DY	3.62	5.59	16.87	4.72	2.78	2.69	2.86	4.00%
YoY %	-35.24%	-66.86%	257.42%	69.78%	3.35%	-5.94%	-	-
Horiz. %	126.57%	195.45%	589.86%	165.03%	97.20%	94.06%	100.00%	-
P/NAPS	1.95	3.43	1.13	4.00	3.76	1.99	1.56	3.78%
YoY %	-43.15%	203.54%	-71.75%	6.38%	88.94%	27.56%	-	-
Horiz. %	125.00%	219.87%	72.44%	256.41%	241.03%	127.56%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	28/09/11	29/09/10	29/09/09	19/09/08	28/09/07	29/09/06	28/09/05	-
Price	1.66	3.26	2.85	1.67	5.40	2.70	1.99	-
P/RPS	1.51	1.56	0.50	0.32	1.73	1.16	0.87	9.62%
YoY %	-3.21%	212.00%	56.25%	-81.50%	49.14%	33.33%	-	-
Horiz. %	173.56%	179.31%	57.47%	36.78%	198.85%	133.33%	100.00%	-
P/EPS	11.87	10.86	4.15	2.46	16.51	14.91	20.80	-8.92%
YoY %	9.30%	161.69%	68.70%	-85.10%	10.73%	-28.32%	-	-
Horiz. %	57.07%	52.21%	19.95%	11.83%	79.38%	71.68%	100.00%	-
EY	8.43	9.21	24.08	40.73	6.06	6.71	4.81	9.79%
YoY %	-8.47%	-61.75%	-40.88%	572.11%	-9.69%	39.50%	-	-
Horiz. %	175.26%	191.48%	500.62%	846.78%	125.99%	139.50%	100.00%	-
DY	4.52	6.24	14.74	21.80	3.26	2.81	3.02	6.94%
YoY %	-27.56%	-57.67%	-32.39%	568.71%	16.01%	-6.95%	-	-
Horiz. %	149.67%	206.62%	488.08%	721.85%	107.95%	93.05%	100.00%	-
P/NAPS	1.57	3.08	1.29	0.87	3.21	1.90	1.47	1.10%
YoY %	-49.03%	138.76%	48.28%	-72.90%	68.95%	29.25%	-	-
Horiz. %	106.80%	209.52%	87.76%	59.18%	218.37%	129.25%	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