[BESHOM] QoQ Annualized Quarter 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- 1.71%
YoY- 52.5%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 162,454 157,440 146,798 149,209 150,782 138,004 139,261 10.78%
PBT 25,834 23,056 15,126 16,360 16,352 11,932 10,308 84.19%
Tax -7,624 -7,192 -4,349 -5,685 -5,874 -3,892 -4,802 35.97%
NP 18,210 15,864 10,777 10,674 10,478 8,040 5,506 121.49%
-
NP to SH 16,952 14,152 10,183 10,089 9,920 7,516 5,506 111.20%
-
Tax Rate 29.51% 31.19% 28.75% 34.75% 35.92% 32.62% 46.59% -
Total Cost 144,244 141,576 136,021 138,534 140,304 129,964 133,755 5.14%
-
Net Worth 98,101 92,864 85,091 90,952 87,017 84,555 88,404 7.16%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 6,540 - 4,968 - - - 3,788 43.77%
Div Payout % 38.58% - 48.80% - - - 68.81% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 98,101 92,864 85,091 90,952 87,017 84,555 88,404 7.16%
NOSH 65,401 65,397 62,110 61,872 62,155 62,633 63,146 2.36%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 11.21% 10.08% 7.34% 7.15% 6.95% 5.83% 3.95% -
ROE 17.28% 15.24% 11.97% 11.09% 11.40% 8.89% 6.23% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 248.40 240.74 236.35 241.16 242.59 220.34 220.54 8.23%
EPS 25.92 21.64 16.39 16.31 15.96 12.00 8.72 106.32%
DPS 10.00 0.00 8.00 0.00 0.00 0.00 6.00 40.44%
NAPS 1.50 1.42 1.37 1.47 1.40 1.35 1.40 4.69%
Adjusted Per Share Value based on latest NOSH - 61,923
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 54.10 52.43 48.88 49.69 50.21 45.96 46.37 10.79%
EPS 5.65 4.71 3.39 3.36 3.30 2.50 1.83 111.59%
DPS 2.18 0.00 1.65 0.00 0.00 0.00 1.26 43.97%
NAPS 0.3267 0.3092 0.2834 0.3029 0.2898 0.2816 0.2944 7.16%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.94 2.82 2.52 2.20 2.12 2.10 2.00 -
P/RPS 1.18 1.17 1.07 0.91 0.87 0.95 0.91 18.85%
P/EPS 11.34 13.03 15.37 13.49 13.28 17.50 22.94 -37.40%
EY 8.82 7.67 6.51 7.41 7.53 5.71 4.36 59.74%
DY 3.40 0.00 3.17 0.00 0.00 0.00 3.00 8.67%
P/NAPS 1.96 1.99 1.84 1.50 1.51 1.56 1.43 23.31%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 21/12/06 29/09/06 26/06/06 30/03/06 29/12/05 28/09/05 28/06/05 -
Price 3.34 2.70 3.04 2.40 2.04 1.99 2.00 -
P/RPS 1.34 1.12 1.29 1.00 0.84 0.90 0.91 29.34%
P/EPS 12.89 12.48 18.54 14.72 12.78 16.58 22.94 -31.83%
EY 7.76 8.01 5.39 6.79 7.82 6.03 4.36 46.71%
DY 2.99 0.00 2.63 0.00 0.00 0.00 3.00 -0.22%
P/NAPS 2.23 1.90 2.22 1.63 1.46 1.47 1.43 34.36%

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