[BESHOM] YoY Quarter Result on 31-Oct-2006 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 39.57%
YoY- 60.27%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 132,374 87,292 80,517 41,867 40,890 39,164 32,936 26.06%
PBT 28,644 15,338 12,985 7,153 5,194 5,244 3,568 41.45%
Tax -8,194 -4,186 -3,610 -2,014 -1,964 -2,785 -1,110 39.49%
NP 20,450 11,152 9,375 5,139 3,230 2,459 2,458 42.30%
-
NP to SH 20,186 10,889 9,096 4,938 3,081 2,459 2,458 41.99%
-
Tax Rate 28.61% 27.29% 27.80% 28.16% 37.81% 53.11% 31.11% -
Total Cost 111,924 76,140 71,142 36,728 37,660 36,705 30,478 24.18%
-
Net Worth 204,109 165,085 100,693 98,105 86,963 83,669 83,233 16.10%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 8,330 8,337 5,370 3,270 - - - -
Div Payout % 41.27% 76.57% 59.04% 66.23% - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 204,109 165,085 100,693 98,105 86,963 83,669 83,233 16.10%
NOSH 83,309 83,376 67,129 65,403 62,116 63,870 65,026 4.21%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 15.45% 12.78% 11.64% 12.27% 7.90% 6.28% 7.46% -
ROE 9.89% 6.60% 9.03% 5.03% 3.54% 2.94% 2.95% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 158.89 104.70 119.94 64.01 65.83 61.32 50.65 20.96%
EPS 24.23 13.06 13.55 7.55 4.96 3.85 3.78 36.25%
DPS 10.00 10.00 8.00 5.00 0.00 0.00 0.00 -
NAPS 2.45 1.98 1.50 1.50 1.40 1.31 1.28 11.41%
Adjusted Per Share Value based on latest NOSH - 65,403
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 43.65 28.78 26.55 13.80 13.48 12.91 10.86 26.06%
EPS 6.66 3.59 3.00 1.63 1.02 0.81 0.81 42.02%
DPS 2.75 2.75 1.77 1.08 0.00 0.00 0.00 -
NAPS 0.673 0.5443 0.332 0.3235 0.2867 0.2759 0.2744 16.11%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 3.75 1.55 6.16 2.94 2.12 2.02 2.38 -
P/RPS 2.36 1.48 5.14 4.59 3.22 3.29 4.70 -10.83%
P/EPS 15.48 11.87 45.46 38.94 42.74 52.47 62.96 -20.83%
EY 6.46 8.43 2.20 2.57 2.34 1.91 1.59 26.29%
DY 2.67 6.45 1.30 1.70 0.00 0.00 0.00 -
P/NAPS 1.53 0.78 4.11 1.96 1.51 1.54 1.86 -3.19%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 22/12/09 18/12/08 19/12/07 21/12/06 29/12/05 24/12/04 30/12/03 -
Price 3.75 1.53 6.12 3.34 2.04 1.99 2.20 -
P/RPS 2.36 1.46 5.10 5.22 3.10 3.25 4.34 -9.64%
P/EPS 15.48 11.72 45.17 44.24 41.13 51.69 58.20 -19.78%
EY 6.46 8.54 2.21 2.26 2.43 1.93 1.72 24.65%
DY 2.67 6.54 1.31 1.50 0.00 0.00 0.00 -
P/NAPS 1.53 0.77 4.08 2.23 1.46 1.52 1.72 -1.93%

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