[BESHOM] YoY TTM 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- 22.62%
YoY- 115.89%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 435,880 296,992 167,519 146,336 134,278 111,341 88,369 30.43%
PBT 79,009 51,477 23,277 13,088 8,184 6,513 4,451 61.44%
Tax -22,627 -13,829 -6,162 -4,537 -4,427 -2,844 -2,717 42.32%
NP 56,382 37,648 17,115 8,551 3,757 3,669 1,734 78.56%
-
NP to SH 55,464 34,517 16,059 8,111 3,757 3,669 1,734 78.07%
-
Tax Rate 28.64% 26.86% 26.47% 34.67% 54.09% 43.67% 61.04% -
Total Cost 379,498 259,344 150,404 137,785 130,521 107,672 86,635 27.88%
-
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 32,438 13,895 8,234 3,771 3,212 2,581 - -
Div Payout % 58.49% 40.26% 51.28% 46.50% 85.50% 70.37% - -
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 12.94% 12.68% 10.22% 5.84% 2.80% 3.30% 1.96% -
ROE 36.03% 29.82% 16.23% 8.91% 4.55% 4.47% 2.11% -
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 532.26 402.76 255.65 236.32 211.51 172.29 136.41 25.44%
EPS 67.73 46.81 24.51 13.10 5.92 5.68 2.68 71.22%
DPS 39.61 18.84 12.57 6.00 5.00 4.00 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 145.15 98.90 55.78 48.73 44.71 37.08 29.43 30.43%
EPS 18.47 11.49 5.35 2.70 1.25 1.22 0.58 77.94%
DPS 10.80 4.63 2.74 1.26 1.07 0.86 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 0.30 0.36 1.49 0.93 0.95 1.28 1.42 -22.80%
P/EPS 2.38 3.08 15.51 16.80 33.80 38.75 72.48 -43.38%
EY 42.07 32.51 6.45 5.95 2.96 2.58 1.38 76.65%
DY 24.60 13.09 3.31 2.73 2.50 1.82 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 0.31 0.36 1.50 1.02 0.92 1.32 1.37 -21.92%
P/EPS 2.47 3.08 15.67 18.32 32.78 40.16 69.86 -42.68%
EY 40.56 32.51 6.38 5.46 3.05 2.49 1.43 74.54%
DY 23.72 13.09 3.27 2.50 2.58 1.75 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