[BESHOM] QoQ TTM 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- 22.62%
YoY- 115.89%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 152,634 151,657 146,798 146,336 145,152 143,426 138,881 6.47%
PBT 19,867 17,908 15,127 13,088 11,044 11,094 10,307 54.69%
Tax -5,224 -5,174 -4,349 -4,537 -4,149 -4,970 -4,802 5.75%
NP 14,643 12,734 10,778 8,551 6,895 6,124 5,505 91.63%
-
NP to SH 13,699 11,842 10,183 8,111 6,615 5,993 5,505 83.32%
-
Tax Rate 26.29% 28.89% 28.75% 34.67% 37.57% 44.80% 46.59% -
Total Cost 137,991 138,923 136,020 137,785 138,257 137,302 133,376 2.28%
-
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 8,234 4,964 4,964 3,771 3,771 3,771 3,771 68.06%
Div Payout % 60.11% 41.93% 48.76% 46.50% 57.01% 62.93% 68.51% -
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 9.59% 8.40% 7.34% 5.84% 4.75% 4.27% 3.96% -
ROE 13.96% 12.75% 16.41% 8.91% 7.61% 7.09% 8.76% -
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 233.37 231.90 236.54 236.32 233.68 228.99 220.95 3.70%
EPS 20.95 18.11 16.41 13.10 10.65 9.57 8.76 78.55%
DPS 12.59 7.59 8.00 6.00 6.07 6.00 6.00 63.68%
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 50.83 50.50 48.88 48.73 48.34 47.76 46.25 6.47%
EPS 4.56 3.94 3.39 2.70 2.20 2.00 1.83 83.49%
DPS 2.74 1.65 1.65 1.26 1.26 1.26 1.26 67.61%
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 1.26 1.22 1.07 0.93 0.91 0.92 0.91 24.15%
P/EPS 14.04 15.57 15.36 16.80 19.91 21.95 22.84 -27.63%
EY 7.12 6.42 6.51 5.95 5.02 4.56 4.38 38.12%
DY 4.28 2.69 3.17 2.73 2.86 2.86 3.00 26.64%
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 1.43 1.16 1.29 1.02 0.87 0.87 0.91 35.05%
P/EPS 15.95 14.91 18.53 18.32 19.16 20.80 22.84 -21.23%
EY 6.27 6.71 5.40 5.46 5.22 4.81 4.38 26.93%
DY 3.77 2.81 2.63 2.50 2.98 3.02 3.00 16.40%
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