[BESHOM] YoY TTM 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- 25.55%
YoY- 84.98%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 435,216 373,823 189,346 146,798 138,881 119,476 88,953 30.26%
PBT 75,887 67,716 30,609 15,127 10,307 6,382 3,477 67.09%
Tax -22,876 -18,598 -8,494 -4,349 -4,802 -2,497 -2,495 44.62%
NP 53,011 49,118 22,115 10,778 5,505 3,885 982 94.28%
-
NP to SH 52,290 48,534 18,410 10,183 5,505 3,885 982 93.84%
-
Tax Rate 30.14% 27.46% 27.75% 28.75% 46.59% 39.13% 71.76% -
Total Cost 382,205 324,705 167,231 136,020 133,376 115,591 87,971 27.71%
-
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 34,717 29,471 11,795 4,964 3,771 3,212 2,581 54.15%
Div Payout % 66.39% 60.72% 64.07% 48.76% 68.51% 82.68% 262.91% -
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 12.18% 13.14% 11.68% 7.34% 3.96% 3.25% 1.10% -
ROE 63.43% 64.44% 28.07% 16.41% 8.76% 4.84% 1.25% -
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 527.93 496.34 288.73 236.54 220.95 185.98 137.81 25.06%
EPS 63.43 64.44 28.07 16.41 8.76 6.05 1.52 86.13%
DPS 42.00 39.13 18.00 8.00 6.00 5.00 4.00 47.92%
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 144.93 124.48 63.05 48.88 46.25 39.79 29.62 30.26%
EPS 17.41 16.16 6.13 3.39 1.83 1.29 0.33 93.54%
DPS 11.56 9.81 3.93 1.65 1.26 1.07 0.86 54.13%
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 0.36 0.35 1.54 1.07 0.91 1.08 1.42 -20.42%
P/EPS 2.98 2.67 15.82 15.36 22.84 33.07 128.83 -46.59%
EY 33.56 37.47 6.32 6.51 4.38 3.02 0.78 87.08%
DY 22.22 22.75 4.05 3.17 3.00 2.50 2.04 48.83%
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 0.42 0.37 1.97 1.29 0.91 1.06 1.67 -20.53%
P/EPS 3.50 2.87 20.30 18.53 22.84 32.74 151.18 -46.58%
EY 28.57 34.83 4.93 5.40 4.38 3.05 0.66 87.27%
DY 18.92 21.15 3.16 2.63 3.00 2.53 1.74 48.78%
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