[BESHOM] YoY Quarter Result on 30-Apr-2006 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
26-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 0.35%
YoY- 380.88%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 132,885 133,549 56,718 34,891 34,429 29,826 21,691 35.23%
PBT 23,305 26,427 10,188 2,856 817 -1,306 -1,175 -
Tax -7,435 -7,186 -2,417 -85 -273 102 -245 76.51%
NP 15,870 19,241 7,771 2,771 544 -1,204 -1,420 -
-
NP to SH 15,810 18,984 4,967 2,616 544 -1,204 -1,420 -
-
Tax Rate 31.90% 27.19% 23.72% 2.98% 33.41% - - -
Total Cost 117,015 114,308 48,947 32,120 33,885 31,030 23,111 31.00%
-
Net Worth 82,438 75,316 65,578 62,059 62,857 80,303 78,745 0.76%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 26,380 24,101 8,525 4,964 3,771 3,212 2,581 47.26%
Div Payout % 166.86% 126.96% 171.64% 189.78% 693.28% 0.00% 0.00% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 82,438 75,316 65,578 62,059 62,857 80,303 78,745 0.76%
NOSH 82,438 75,316 65,578 62,059 62,857 64,242 64,545 4.15%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 11.94% 14.41% 13.70% 7.94% 1.58% -4.04% -6.55% -
ROE 19.18% 25.21% 7.57% 4.22% 0.87% -1.50% -1.80% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 161.19 177.32 86.49 56.22 54.77 46.43 33.61 29.82%
EPS 19.18 23.63 7.57 4.21 0.86 -1.87 -2.20 -
DPS 32.00 32.00 13.00 8.00 6.00 5.00 4.00 41.37%
NAPS 1.00 1.00 1.00 1.00 1.00 1.25 1.22 -3.25%
Adjusted Per Share Value based on latest NOSH - 62,059
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 44.25 44.47 18.89 11.62 11.46 9.93 7.22 35.24%
EPS 5.26 6.32 1.65 0.87 0.18 -0.40 -0.47 -
DPS 8.78 8.03 2.84 1.65 1.26 1.07 0.86 47.23%
NAPS 0.2745 0.2508 0.2184 0.2067 0.2093 0.2674 0.2622 0.76%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 1.89 1.72 4.44 2.52 2.00 2.00 1.96 -
P/RPS 1.17 0.97 5.13 4.48 3.65 4.31 5.83 -23.46%
P/EPS 9.86 6.82 58.62 59.78 231.09 -106.71 -89.09 -
EY 10.15 14.65 1.71 1.67 0.43 -0.94 -1.12 -
DY 16.93 18.60 2.93 3.17 3.00 2.50 2.04 42.24%
P/NAPS 1.89 1.72 4.44 2.52 2.00 1.60 1.61 2.70%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 26/06/09 26/06/08 15/06/07 26/06/06 28/06/05 29/06/04 02/07/03 -
Price 2.22 1.85 5.70 3.04 2.00 1.98 2.30 -
P/RPS 1.38 1.04 6.59 5.41 3.65 4.26 6.84 -23.39%
P/EPS 11.58 7.34 75.26 72.12 231.09 -105.65 -104.55 -
EY 8.64 13.62 1.33 1.39 0.43 -0.95 -0.96 -
DY 14.41 17.30 2.28 2.63 3.00 2.53 1.74 42.19%
P/NAPS 2.22 1.85 5.70 3.04 2.00 1.58 1.89 2.71%

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