[BESHOM] QoQ Annualized Quarter 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- 0.93%
YoY- 84.94%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 176,837 162,454 157,440 146,798 149,209 150,782 138,004 17.92%
PBT 27,226 25,834 23,056 15,126 16,360 16,352 11,932 73.05%
Tax -8,102 -7,624 -7,192 -4,349 -5,685 -5,874 -3,892 62.81%
NP 19,124 18,210 15,864 10,777 10,674 10,478 8,040 77.90%
-
NP to SH 17,924 16,952 14,152 10,183 10,089 9,920 7,516 78.21%
-
Tax Rate 29.76% 29.51% 31.19% 28.75% 34.75% 35.92% 32.62% -
Total Cost 157,713 144,244 141,576 136,021 138,534 140,304 129,964 13.73%
-
Net Worth 98,970 98,101 92,864 85,091 90,952 87,017 84,555 11.03%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - 6,540 - 4,968 - - - -
Div Payout % - 38.58% - 48.80% - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 98,970 98,101 92,864 85,091 90,952 87,017 84,555 11.03%
NOSH 65,543 65,401 65,397 62,110 61,872 62,155 62,633 3.06%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 10.81% 11.21% 10.08% 7.34% 7.15% 6.95% 5.83% -
ROE 18.11% 17.28% 15.24% 11.97% 11.09% 11.40% 8.89% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 269.80 248.40 240.74 236.35 241.16 242.59 220.34 14.41%
EPS 27.35 25.92 21.64 16.39 16.31 15.96 12.00 72.92%
DPS 0.00 10.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.42 1.37 1.47 1.40 1.35 7.73%
Adjusted Per Share Value based on latest NOSH - 62,059
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 58.89 54.10 52.43 48.88 49.69 50.21 45.96 17.91%
EPS 5.97 5.65 4.71 3.39 3.36 3.30 2.50 78.37%
DPS 0.00 2.18 0.00 1.65 0.00 0.00 0.00 -
NAPS 0.3296 0.3267 0.3092 0.2834 0.3029 0.2898 0.2816 11.03%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 -
Price 3.80 2.94 2.82 2.52 2.20 2.12 2.10 -
P/RPS 1.41 1.18 1.17 1.07 0.91 0.87 0.95 30.02%
P/EPS 13.90 11.34 13.03 15.37 13.49 13.28 17.50 -14.19%
EY 7.20 8.82 7.67 6.51 7.41 7.53 5.71 16.66%
DY 0.00 3.40 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 2.52 1.96 1.99 1.84 1.50 1.51 1.56 37.55%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 20/03/07 21/12/06 29/09/06 26/06/06 30/03/06 29/12/05 28/09/05 -
Price 3.84 3.34 2.70 3.04 2.40 2.04 1.99 -
P/RPS 1.42 1.34 1.12 1.29 1.00 0.84 0.90 35.41%
P/EPS 14.04 12.89 12.48 18.54 14.72 12.78 16.58 -10.46%
EY 7.12 7.76 8.01 5.39 6.79 7.82 6.03 11.68%
DY 0.00 2.99 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 2.54 2.23 1.90 2.22 1.63 1.46 1.47 43.85%

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