[BESHOM] YoY TTM Result on 31-Oct-2008 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
18-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 3.26%
YoY- 117.94%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 223,053 337,491 515,960 434,232 247,912 152,634 145,152 7.41%
PBT 43,732 60,565 96,798 78,908 40,520 19,867 11,044 25.76%
Tax -12,086 -13,161 -29,550 -21,421 -11,147 -5,224 -4,149 19.49%
NP 31,646 47,404 67,248 57,487 29,373 14,643 6,895 28.89%
-
NP to SH 29,687 45,884 66,448 56,866 26,093 13,699 6,615 28.41%
-
Tax Rate 27.64% 21.73% 30.53% 27.15% 27.51% 26.29% 37.57% -
Total Cost 191,407 290,087 448,712 376,745 218,539 137,991 138,257 5.56%
-
Net Worth 219,664 217,715 166,619 165,085 100,693 98,105 86,963 16.69%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 14,977 36,276 34,711 32,438 13,895 8,234 3,771 25.82%
Div Payout % 50.45% 79.06% 52.24% 57.04% 53.25% 60.11% 57.01% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 219,664 217,715 166,619 165,085 100,693 98,105 86,963 16.69%
NOSH 199,695 199,739 83,309 83,376 67,129 65,403 62,116 21.47%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 14.19% 14.05% 13.03% 13.24% 11.85% 9.59% 4.75% -
ROE 13.51% 21.08% 39.88% 34.45% 25.91% 13.96% 7.61% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 111.70 168.97 619.33 520.81 369.31 233.37 233.68 -11.57%
EPS 14.87 22.97 79.76 68.20 38.87 20.95 10.65 5.71%
DPS 7.50 18.16 42.00 38.91 20.70 12.59 6.07 3.58%
NAPS 1.10 1.09 2.00 1.98 1.50 1.50 1.40 -3.93%
Adjusted Per Share Value based on latest NOSH - 83,376
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 73.54 111.28 170.12 143.17 81.74 50.33 47.86 7.41%
EPS 9.79 15.13 21.91 18.75 8.60 4.52 2.18 28.43%
DPS 4.94 11.96 11.44 10.70 4.58 2.72 1.24 25.89%
NAPS 0.7243 0.7178 0.5494 0.5443 0.332 0.3235 0.2867 16.69%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 1.93 3.08 3.75 1.55 6.16 2.94 2.12 -
P/RPS 1.73 1.82 0.61 0.30 1.67 1.26 0.91 11.29%
P/EPS 12.98 13.41 4.70 2.27 15.85 14.04 19.91 -6.87%
EY 7.70 7.46 21.27 44.00 6.31 7.12 5.02 7.38%
DY 3.89 5.90 11.20 25.10 3.36 4.28 2.86 5.25%
P/NAPS 1.75 2.83 1.88 0.78 4.11 1.96 1.51 2.48%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 21/12/11 17/12/10 22/12/09 18/12/08 19/12/07 21/12/06 29/12/05 -
Price 1.80 2.93 3.75 1.53 6.12 3.34 2.04 -
P/RPS 1.61 1.73 0.61 0.29 1.66 1.43 0.87 10.79%
P/EPS 12.11 12.75 4.70 2.24 15.74 15.95 19.16 -7.35%
EY 8.26 7.84 21.27 44.58 6.35 6.27 5.22 7.94%
DY 4.17 6.20 11.20 25.43 3.38 3.77 2.98 5.75%
P/NAPS 1.64 2.69 1.88 0.77 4.08 2.23 1.46 1.95%

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