[BESHOM] QoQ Quarter Result on 31-Jan-2006 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -15.38%
YoY- 134.65%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 41,867 39,360 34,891 36,516 40,890 34,501 34,429 13.88%
PBT 7,153 5,764 2,856 4,094 5,194 2,983 817 323.11%
Tax -2,014 -1,798 -85 -1,327 -1,964 -973 -273 277.58%
NP 5,139 3,966 2,771 2,767 3,230 2,010 544 345.05%
-
NP to SH 4,938 3,538 2,616 2,607 3,081 1,879 544 333.40%
-
Tax Rate 28.16% 31.19% 2.98% 32.41% 37.81% 32.62% 33.41% -
Total Cost 36,728 35,394 32,120 33,749 37,660 32,491 33,885 5.50%
-
Net Worth 98,105 92,864 62,059 91,028 86,963 84,555 62,857 34.44%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 3,270 - 4,964 - - - 3,771 -9.04%
Div Payout % 66.23% - 189.78% - - - 693.28% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 98,105 92,864 62,059 91,028 86,963 84,555 62,857 34.44%
NOSH 65,403 65,397 62,059 61,923 62,116 62,633 62,857 2.67%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 12.27% 10.08% 7.94% 7.58% 7.90% 5.83% 1.58% -
ROE 5.03% 3.81% 4.22% 2.86% 3.54% 2.22% 0.87% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 64.01 60.19 56.22 58.97 65.83 55.08 54.77 10.92%
EPS 7.55 5.41 4.21 4.21 4.96 3.00 0.86 323.88%
DPS 5.00 0.00 8.00 0.00 0.00 0.00 6.00 -11.41%
NAPS 1.50 1.42 1.00 1.47 1.40 1.35 1.00 30.94%
Adjusted Per Share Value based on latest NOSH - 61,923
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 13.94 13.11 11.62 12.16 13.62 11.49 11.46 13.91%
EPS 1.64 1.18 0.87 0.87 1.03 0.63 0.18 334.47%
DPS 1.09 0.00 1.65 0.00 0.00 0.00 1.26 -9.18%
NAPS 0.3267 0.3092 0.2067 0.3031 0.2896 0.2816 0.2093 34.45%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.94 2.82 2.52 2.20 2.12 2.10 2.00 -
P/RPS 4.59 4.69 4.48 3.73 3.22 3.81 3.65 16.45%
P/EPS 38.94 52.13 59.78 52.26 42.74 70.00 231.09 -69.39%
EY 2.57 1.92 1.67 1.91 2.34 1.43 0.43 228.26%
DY 1.70 0.00 3.17 0.00 0.00 0.00 3.00 -31.45%
P/NAPS 1.96 1.99 2.52 1.50 1.51 1.56 2.00 -1.33%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 21/12/06 29/09/06 26/06/06 30/03/06 29/12/05 28/09/05 28/06/05 -
Price 3.34 2.70 3.04 2.40 2.04 1.99 2.00 -
P/RPS 5.22 4.49 5.41 4.07 3.10 3.61 3.65 26.85%
P/EPS 44.24 49.91 72.12 57.01 41.13 66.33 231.09 -66.68%
EY 2.26 2.00 1.39 1.75 2.43 1.51 0.43 201.37%
DY 1.50 0.00 2.63 0.00 0.00 0.00 3.00 -36.92%
P/NAPS 2.23 1.90 3.04 1.63 1.46 1.47 2.00 7.50%

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