[BESHOM] YoY Annualized 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- 36.51%
YoY- 35.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 451,640 237,104 157,440 138,004 119,824 101,420 78,292 33.88%
PBT 74,728 39,372 23,056 11,932 8,784 8,624 5,664 53.65%
Tax -20,408 -11,420 -7,192 -3,892 -3,220 -4,304 -3,240 35.85%
NP 54,320 27,952 15,864 8,040 5,564 4,320 2,424 67.82%
-
NP to SH 54,408 28,252 14,152 7,516 5,564 4,320 2,424 67.87%
-
Tax Rate 27.31% 29.01% 31.19% 32.62% 36.66% 49.91% 57.20% -
Total Cost 397,320 209,152 141,576 129,964 114,260 97,100 75,868 31.74%
-
Net Worth 156,261 112,686 92,864 84,555 82,049 81,163 79,098 12.00%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 156,261 112,686 92,864 84,555 82,049 81,163 79,098 12.00%
NOSH 80,964 67,075 65,397 62,633 64,101 65,454 31,894 16.78%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 12.03% 11.79% 10.08% 5.83% 4.64% 4.26% 3.10% -
ROE 34.82% 25.07% 15.24% 8.89% 6.78% 5.32% 3.06% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 557.83 353.49 240.74 220.34 186.93 154.95 245.47 14.64%
EPS 67.20 42.12 21.64 12.00 8.68 6.60 7.60 43.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.68 1.42 1.35 1.28 1.24 2.48 -4.08%
Adjusted Per Share Value based on latest NOSH - 62,633
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 150.40 78.96 52.43 45.96 39.90 33.77 26.07 33.88%
EPS 18.12 9.41 4.71 2.50 1.85 1.44 0.81 67.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5204 0.3752 0.3092 0.2816 0.2732 0.2703 0.2634 12.00%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 - -
Price 7.72 6.32 2.82 2.10 1.86 2.30 0.00 -
P/RPS 1.38 1.79 1.17 0.95 1.00 1.48 0.00 -
P/EPS 11.49 15.00 13.03 17.50 21.43 34.85 0.00 -
EY 8.70 6.66 7.67 5.71 4.67 2.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.76 1.99 1.56 1.45 1.85 0.00 -
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 19/09/08 28/09/07 29/09/06 28/09/05 24/09/04 30/09/03 18/09/02 -
Price 1.67 5.40 2.70 1.99 1.98 2.18 0.00 -
P/RPS 0.30 1.53 1.12 0.90 1.06 1.41 0.00 -
P/EPS 2.49 12.82 12.48 16.58 22.81 33.03 0.00 -
EY 40.24 7.80 8.01 6.03 4.38 3.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 3.21 1.90 1.47 1.55 1.76 0.00 -

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