[BESHOM] YoY TTM Result on 31-Jul-2005 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 8.86%
YoY- 42.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 427,457 209,262 151,657 143,426 124,077 94,735 83,873 31.15%
PBT 76,555 34,688 17,908 11,094 6,422 4,217 2,929 72.18%
Tax -20,845 -9,551 -5,174 -4,970 -2,226 -2,761 -2,258 44.78%
NP 55,710 25,137 12,734 6,124 4,196 1,456 671 108.72%
-
NP to SH 55,073 21,935 11,842 5,993 4,196 1,456 671 108.32%
-
Tax Rate 27.23% 27.53% 28.89% 44.80% 34.66% 65.47% 77.09% -
Total Cost 371,747 184,125 138,923 137,302 119,881 93,279 83,202 28.30%
-
Net Worth 156,261 112,686 92,864 84,555 82,049 81,163 63,789 16.08%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 29,471 11,795 4,964 3,771 3,212 2,581 - -
Div Payout % 53.51% 53.77% 41.93% 62.93% 76.55% 177.32% - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 156,261 112,686 92,864 84,555 82,049 81,163 63,789 16.08%
NOSH 80,964 67,075 65,397 62,633 64,101 65,454 31,894 16.78%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 13.03% 12.01% 8.40% 4.27% 3.38% 1.54% 0.80% -
ROE 35.24% 19.47% 12.75% 7.09% 5.11% 1.79% 1.05% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 527.96 311.98 231.90 228.99 193.56 144.73 262.97 12.30%
EPS 68.02 32.70 18.11 9.57 6.55 2.22 2.10 78.44%
DPS 36.40 17.59 7.59 6.00 5.00 3.94 0.00 -
NAPS 1.93 1.68 1.42 1.35 1.28 1.24 2.00 -0.59%
Adjusted Per Share Value based on latest NOSH - 62,633
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 142.34 69.68 50.50 47.76 41.32 31.55 27.93 31.15%
EPS 18.34 7.30 3.94 2.00 1.40 0.48 0.22 108.86%
DPS 9.81 3.93 1.65 1.26 1.07 0.86 0.00 -
NAPS 0.5204 0.3752 0.3092 0.2816 0.2732 0.2703 0.2124 16.09%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 - -
Price 7.72 6.32 2.82 2.10 1.86 2.30 0.00 -
P/RPS 1.46 2.03 1.22 0.92 0.96 1.59 0.00 -
P/EPS 11.35 19.33 15.57 21.95 28.41 103.40 0.00 -
EY 8.81 5.17 6.42 4.56 3.52 0.97 0.00 -
DY 4.72 2.78 2.69 2.86 2.69 1.71 0.00 -
P/NAPS 4.00 3.76 1.99 1.56 1.45 1.85 0.00 -
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 19/09/08 28/09/07 29/09/06 28/09/05 24/09/04 30/09/03 18/09/02 -
Price 1.67 5.40 2.70 1.99 1.98 2.18 0.00 -
P/RPS 0.32 1.73 1.16 0.87 1.02 1.51 0.00 -
P/EPS 2.46 16.51 14.91 20.80 30.25 98.00 0.00 -
EY 40.73 6.06 6.71 4.81 3.31 1.02 0.00 -
DY 21.80 3.26 2.81 3.02 2.53 1.81 0.00 -
P/NAPS 0.87 3.21 1.90 1.47 1.55 1.76 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