[BESHOM] YoY Annualized Quarter 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- 31.99%
YoY- 28.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 400,404 279,586 162,454 150,782 138,998 116,582 86,368 29.09%
PBT 68,040 45,656 25,834 16,352 14,882 11,448 6,588 47.51%
Tax -18,576 -12,930 -7,624 -5,874 -7,182 -4,372 -3,274 33.51%
NP 49,464 32,726 18,210 10,478 7,700 7,076 3,314 56.84%
-
NP to SH 48,982 32,318 16,952 9,920 7,700 7,076 3,314 56.59%
-
Tax Rate 27.30% 28.32% 29.51% 35.92% 48.26% 38.19% 49.70% -
Total Cost 350,940 246,860 144,244 140,304 131,298 109,506 83,054 27.12%
-
Net Worth 161,103 100,658 98,101 87,017 83,640 83,247 80,610 12.22%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 16,273 10,736 6,540 - - - - -
Div Payout % 33.22% 33.22% 38.58% - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 161,103 100,658 98,101 87,017 83,640 83,247 80,610 12.22%
NOSH 81,365 67,105 65,401 62,155 63,847 65,036 63,976 4.08%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 12.35% 11.71% 11.21% 6.95% 5.54% 6.07% 3.84% -
ROE 30.40% 32.11% 17.28% 11.40% 9.21% 8.50% 4.11% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 492.11 416.64 248.40 242.59 217.70 179.26 135.00 24.03%
EPS 60.20 48.16 25.92 15.96 12.06 10.88 5.18 50.44%
DPS 20.00 16.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.50 1.50 1.40 1.31 1.28 1.26 7.81%
Adjusted Per Share Value based on latest NOSH - 62,116
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 133.34 93.10 54.10 50.21 46.29 38.82 28.76 29.10%
EPS 16.31 10.76 5.65 3.30 2.56 2.36 1.10 56.67%
DPS 5.42 3.58 2.18 0.00 0.00 0.00 0.00 -
NAPS 0.5365 0.3352 0.3267 0.2898 0.2785 0.2772 0.2684 12.22%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 - -
Price 1.55 6.16 2.94 2.12 2.02 2.38 0.00 -
P/RPS 0.31 1.48 1.18 0.87 0.93 1.33 0.00 -
P/EPS 2.57 12.79 11.34 13.28 16.75 21.88 0.00 -
EY 38.84 7.82 8.82 7.53 5.97 4.57 0.00 -
DY 12.90 2.60 3.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 4.11 1.96 1.51 1.54 1.86 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 18/12/08 19/12/07 21/12/06 29/12/05 24/12/04 30/12/03 23/12/02 -
Price 1.53 6.12 3.34 2.04 1.99 2.20 0.00 -
P/RPS 0.31 1.47 1.34 0.84 0.91 1.23 0.00 -
P/EPS 2.54 12.71 12.89 12.78 16.50 20.22 0.00 -
EY 39.35 7.87 7.76 7.82 6.06 4.95 0.00 -
DY 13.07 2.61 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 4.08 2.23 1.46 1.52 1.72 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