[BESHOM] YoY 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- 63.97%
YoY- 25.29%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
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 87,292 80,517 41,867 40,890 39,164 32,936 23,611 24.32%
PBT 15,338 12,985 7,153 5,194 5,244 3,568 1,878 41.86%
Tax -4,186 -3,610 -2,014 -1,964 -2,785 -1,110 -827 31.00%
NP 11,152 9,375 5,139 3,230 2,459 2,458 1,051 48.18%
-
NP to SH 10,889 9,096 4,938 3,081 2,459 2,458 1,051 47.59%
-
Tax Rate 27.29% 27.80% 28.16% 37.81% 53.11% 31.11% 44.04% -
Total Cost 76,140 71,142 36,728 37,660 36,705 30,478 22,560 22.45%
-
Net Worth 165,085 100,693 98,105 86,963 83,669 83,233 80,747 12.64%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 8,337 5,370 3,270 - - - - -
Div Payout % 76.57% 59.04% 66.23% - - - - -
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 165,085 100,693 98,105 86,963 83,669 83,233 80,747 12.64%
NOSH 83,376 67,129 65,403 62,116 63,870 65,026 64,085 4.47%
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 12.78% 11.64% 12.27% 7.90% 6.28% 7.46% 4.45% -
ROE 6.60% 9.03% 5.03% 3.54% 2.94% 2.95% 1.30% -
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 104.70 119.94 64.01 65.83 61.32 50.65 36.84 18.99%
EPS 13.06 13.55 7.55 4.96 3.85 3.78 1.64 41.26%
DPS 10.00 8.00 5.00 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 28.78 26.55 13.80 13.48 12.91 10.86 7.78 24.33%
EPS 3.59 3.00 1.63 1.02 0.81 0.81 0.35 47.35%
DPS 2.75 1.77 1.08 0.00 0.00 0.00 0.00 -
NAPS 0.5443 0.332 0.3235 0.2867 0.2759 0.2744 0.2662 12.64%
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 1.48 5.14 4.59 3.22 3.29 4.70 0.00 -
P/EPS 11.87 45.46 38.94 42.74 52.47 62.96 0.00 -
EY 8.43 2.20 2.57 2.34 1.91 1.59 0.00 -
DY 6.45 1.30 1.70 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 1.46 5.10 5.22 3.10 3.25 4.34 0.00 -
P/EPS 11.72 45.17 44.24 41.13 51.69 58.20 0.00 -
EY 8.54 2.21 2.26 2.43 1.93 1.72 0.00 -
DY 6.54 1.31 1.50 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