[BESHOM] YoY Quarter 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- -15.38%
YoY- 134.65%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 102,129 100,481 51,401 36,516 35,332 31,359 24,078 27.20%
PBT 18,562 18,461 7,504 4,094 2,050 1,964 1,358 54.56%
Tax -6,153 -4,947 -2,265 -1,327 -939 -413 -613 46.82%
NP 12,409 13,514 5,239 2,767 1,111 1,551 745 59.73%
-
NP to SH 11,989 13,391 4,967 2,607 1,111 1,551 745 58.82%
-
Tax Rate 33.15% 26.80% 30.18% 32.41% 45.80% 21.03% 45.14% -
Total Cost 89,720 86,967 46,162 33,749 34,221 29,808 23,333 25.14%
-
Net Worth 153,957 115,770 98,946 91,028 82,531 82,073 82,273 10.99%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 153,957 115,770 98,946 91,028 82,531 82,073 82,273 10.99%
NOSH 81,892 73,738 65,527 61,923 63,485 64,624 64,782 3.97%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 12.15% 13.45% 10.19% 7.58% 3.14% 4.95% 3.09% -
ROE 7.79% 11.57% 5.02% 2.86% 1.35% 1.89% 0.91% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 124.71 136.27 78.44 58.97 55.65 48.52 37.17 22.33%
EPS 14.64 18.16 7.58 4.21 1.75 2.40 1.15 52.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.57 1.51 1.47 1.30 1.27 1.27 6.74%
Adjusted Per Share Value based on latest NOSH - 61,923
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 34.01 33.46 17.12 12.16 11.77 10.44 8.02 27.19%
EPS 3.99 4.46 1.65 0.87 0.37 0.52 0.25 58.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5127 0.3855 0.3295 0.3031 0.2748 0.2733 0.274 10.99%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 -
Price 1.61 1.44 3.80 2.20 2.00 2.20 1.94 -
P/RPS 1.29 1.06 4.84 3.73 3.59 4.53 5.22 -20.76%
P/EPS 11.00 7.93 50.13 52.26 114.29 91.67 168.70 -36.53%
EY 9.09 12.61 1.99 1.91 0.88 1.09 0.59 57.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 2.52 1.50 1.54 1.73 1.53 -9.14%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 27/03/09 26/03/08 20/03/07 30/03/06 30/03/05 29/03/04 27/03/03 -
Price 1.67 1.44 3.84 2.40 1.94 2.28 1.87 -
P/RPS 1.34 1.06 4.90 4.07 3.49 4.70 5.03 -19.76%
P/EPS 11.41 7.93 50.66 57.01 110.86 95.00 162.61 -35.75%
EY 8.77 12.61 1.97 1.75 0.90 1.05 0.61 55.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 2.54 1.63 1.49 1.80 1.47 -8.01%

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