[BESHOM] YoY TTM Result on 30-Apr-2005 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 46.53%
YoY- 41.7%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 373,823 189,346 146,798 138,881 119,476 88,953 83,776 28.28%
PBT 67,716 30,609 15,127 10,307 6,382 3,477 2,392 74.48%
Tax -18,598 -8,494 -4,349 -4,802 -2,497 -2,495 -1,865 46.66%
NP 49,118 22,115 10,778 5,505 3,885 982 527 112.78%
-
NP to SH 48,534 18,410 10,183 5,505 3,885 982 527 112.36%
-
Tax Rate 27.46% 27.75% 28.75% 46.59% 39.13% 71.76% 77.97% -
Total Cost 324,705 167,231 136,020 133,376 115,591 87,971 83,249 25.43%
-
Net Worth 75,316 65,578 62,059 62,857 80,303 78,745 68,802 1.51%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 29,471 11,795 4,964 3,771 3,212 2,581 - -
Div Payout % 60.72% 64.07% 48.76% 68.51% 82.68% 262.91% - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 75,316 65,578 62,059 62,857 80,303 78,745 68,802 1.51%
NOSH 75,316 65,578 62,059 62,857 64,242 64,545 20,537 24.15%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 13.14% 11.68% 7.34% 3.96% 3.25% 1.10% 0.63% -
ROE 64.44% 28.07% 16.41% 8.76% 4.84% 1.25% 0.77% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 496.34 288.73 236.54 220.95 185.98 137.81 407.91 3.32%
EPS 64.44 28.07 16.41 8.76 6.05 1.52 2.57 70.99%
DPS 39.13 18.00 8.00 6.00 5.00 4.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.25 1.22 3.35 -18.23%
Adjusted Per Share Value based on latest NOSH - 62,857
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 124.48 63.05 48.88 46.25 39.79 29.62 27.90 28.27%
EPS 16.16 6.13 3.39 1.83 1.29 0.33 0.18 111.46%
DPS 9.81 3.93 1.65 1.26 1.07 0.86 0.00 -
NAPS 0.2508 0.2184 0.2067 0.2093 0.2674 0.2622 0.2291 1.51%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - -
Price 1.72 4.44 2.52 2.00 2.00 1.96 0.00 -
P/RPS 0.35 1.54 1.07 0.91 1.08 1.42 0.00 -
P/EPS 2.67 15.82 15.36 22.84 33.07 128.83 0.00 -
EY 37.47 6.32 6.51 4.38 3.02 0.78 0.00 -
DY 22.75 4.05 3.17 3.00 2.50 2.04 0.00 -
P/NAPS 1.72 4.44 2.52 2.00 1.60 1.61 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 26/06/08 15/06/07 26/06/06 28/06/05 29/06/04 02/07/03 28/06/02 -
Price 1.85 5.70 3.04 2.00 1.98 2.30 0.00 -
P/RPS 0.37 1.97 1.29 0.91 1.06 1.67 0.00 -
P/EPS 2.87 20.30 18.53 22.84 32.74 151.18 0.00 -
EY 34.83 4.93 5.40 4.38 3.05 0.66 0.00 -
DY 21.15 3.16 2.63 3.00 2.53 1.74 0.00 -
P/NAPS 1.85 5.70 3.04 2.00 1.58 1.89 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