[BESHOM] QoQ Quarter Result on 31-Jul-2005 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 245.4%
YoY- 35.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 34,891 36,516 40,890 34,501 34,429 35,332 39,164 -7.43%
PBT 2,856 4,094 5,194 2,983 817 2,050 5,244 -33.38%
Tax -85 -1,327 -1,964 -973 -273 -939 -2,785 -90.29%
NP 2,771 2,767 3,230 2,010 544 1,111 2,459 8.31%
-
NP to SH 2,616 2,607 3,081 1,879 544 1,111 2,459 4.22%
-
Tax Rate 2.98% 32.41% 37.81% 32.62% 33.41% 45.80% 53.11% -
Total Cost 32,120 33,749 37,660 32,491 33,885 34,221 36,705 -8.53%
-
Net Worth 62,059 91,028 86,963 84,555 62,857 82,531 83,669 -18.10%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 4,964 - - - 3,771 - - -
Div Payout % 189.78% - - - 693.28% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 62,059 91,028 86,963 84,555 62,857 82,531 83,669 -18.10%
NOSH 62,059 61,923 62,116 62,633 62,857 63,485 63,870 -1.90%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 7.94% 7.58% 7.90% 5.83% 1.58% 3.14% 6.28% -
ROE 4.22% 2.86% 3.54% 2.22% 0.87% 1.35% 2.94% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 56.22 58.97 65.83 55.08 54.77 55.65 61.32 -5.63%
EPS 4.21 4.21 4.96 3.00 0.86 1.75 3.85 6.15%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.00 1.47 1.40 1.35 1.00 1.30 1.31 -16.51%
Adjusted Per Share Value based on latest NOSH - 62,633
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 11.62 12.16 13.62 11.49 11.46 11.77 13.04 -7.41%
EPS 0.87 0.87 1.03 0.63 0.18 0.37 0.82 4.03%
DPS 1.65 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 0.2067 0.3031 0.2896 0.2816 0.2093 0.2748 0.2786 -18.09%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.52 2.20 2.12 2.10 2.00 2.00 2.02 -
P/RPS 4.48 3.73 3.22 3.81 3.65 3.59 3.29 22.92%
P/EPS 59.78 52.26 42.74 70.00 231.09 114.29 52.47 9.11%
EY 1.67 1.91 2.34 1.43 0.43 0.88 1.91 -8.58%
DY 3.17 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 2.52 1.50 1.51 1.56 2.00 1.54 1.54 38.98%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 26/06/06 30/03/06 29/12/05 28/09/05 28/06/05 30/03/05 24/12/04 -
Price 3.04 2.40 2.04 1.99 2.00 1.94 1.99 -
P/RPS 5.41 4.07 3.10 3.61 3.65 3.49 3.25 40.58%
P/EPS 72.12 57.01 41.13 66.33 231.09 110.86 51.69 24.93%
EY 1.39 1.75 2.43 1.51 0.43 0.90 1.93 -19.70%
DY 2.63 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 3.04 1.63 1.46 1.47 2.00 1.49 1.52 58.94%

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