[BESHOM] QoQ TTM Result on 31-Oct-2005 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 10.38%
YoY- 57.61%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 151,657 146,798 146,336 145,152 143,426 138,881 134,278 8.47%
PBT 17,908 15,127 13,088 11,044 11,094 10,307 8,184 68.78%
Tax -5,174 -4,349 -4,537 -4,149 -4,970 -4,802 -4,427 10.98%
NP 12,734 10,778 8,551 6,895 6,124 5,505 3,757 126.14%
-
NP to SH 11,842 10,183 8,111 6,615 5,993 5,505 3,757 115.42%
-
Tax Rate 28.89% 28.75% 34.67% 37.57% 44.80% 46.59% 54.09% -
Total Cost 138,923 136,020 137,785 138,257 137,302 133,376 130,521 4.25%
-
Net Worth 92,864 62,059 91,028 86,963 84,555 62,857 82,531 8.20%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 4,964 4,964 3,771 3,771 3,771 3,771 3,212 33.77%
Div Payout % 41.93% 48.76% 46.50% 57.01% 62.93% 68.51% 85.50% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 92,864 62,059 91,028 86,963 84,555 62,857 82,531 8.20%
NOSH 65,397 62,059 61,923 62,116 62,633 62,857 63,485 2.00%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 8.40% 7.34% 5.84% 4.75% 4.27% 3.96% 2.80% -
ROE 12.75% 16.41% 8.91% 7.61% 7.09% 8.76% 4.55% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 231.90 236.54 236.32 233.68 228.99 220.95 211.51 6.34%
EPS 18.11 16.41 13.10 10.65 9.57 8.76 5.92 111.16%
DPS 7.59 8.00 6.00 6.07 6.00 6.00 5.00 32.18%
NAPS 1.42 1.00 1.47 1.40 1.35 1.00 1.30 6.08%
Adjusted Per Share Value based on latest NOSH - 62,116
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 50.50 48.88 48.73 48.34 47.76 46.25 44.71 8.48%
EPS 3.94 3.39 2.70 2.20 2.00 1.83 1.25 115.42%
DPS 1.65 1.65 1.26 1.26 1.26 1.26 1.07 33.58%
NAPS 0.3092 0.2067 0.3031 0.2896 0.2816 0.2093 0.2748 8.20%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 2.82 2.52 2.20 2.12 2.10 2.00 2.00 -
P/RPS 1.22 1.07 0.93 0.91 0.92 0.91 0.95 18.20%
P/EPS 15.57 15.36 16.80 19.91 21.95 22.84 33.80 -40.43%
EY 6.42 6.51 5.95 5.02 4.56 4.38 2.96 67.79%
DY 2.69 3.17 2.73 2.86 2.86 3.00 2.50 5.01%
P/NAPS 1.99 2.52 1.50 1.51 1.56 2.00 1.54 18.69%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 26/06/06 30/03/06 29/12/05 28/09/05 28/06/05 30/03/05 -
Price 2.70 3.04 2.40 2.04 1.99 2.00 1.94 -
P/RPS 1.16 1.29 1.02 0.87 0.87 0.91 0.92 16.76%
P/EPS 14.91 18.53 18.32 19.16 20.80 22.84 32.78 -40.94%
EY 6.71 5.40 5.46 5.22 4.81 4.38 3.05 69.39%
DY 2.81 2.63 2.50 2.98 3.02 3.00 2.58 5.87%
P/NAPS 1.90 3.04 1.63 1.46 1.47 2.00 1.49 17.64%

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