[BESHOM] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 19.79%
YoY- 70.89%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 237,104 189,346 176,837 162,454 157,440 146,798 149,209 36.29%
PBT 39,372 30,608 27,226 25,834 23,056 15,126 16,360 79.87%
Tax -11,420 -8,494 -8,102 -7,624 -7,192 -4,349 -5,685 59.40%
NP 27,952 22,114 19,124 18,210 15,864 10,777 10,674 90.32%
-
NP to SH 28,252 21,384 17,924 16,952 14,152 10,183 10,089 99.04%
-
Tax Rate 29.01% 27.75% 29.76% 29.51% 31.19% 28.75% 34.75% -
Total Cost 209,152 167,232 157,713 144,244 141,576 136,021 138,534 31.70%
-
Net Worth 112,686 102,952 98,970 98,101 92,864 85,091 90,952 15.40%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 11,803 - 6,540 - 4,968 - -
Div Payout % - 55.20% - 38.58% - 48.80% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 112,686 102,952 98,970 98,101 92,864 85,091 90,952 15.40%
NOSH 67,075 65,574 65,543 65,401 65,397 62,110 61,872 5.54%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 11.79% 11.68% 10.81% 11.21% 10.08% 7.34% 7.15% -
ROE 25.07% 20.77% 18.11% 17.28% 15.24% 11.97% 11.09% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 353.49 288.75 269.80 248.40 240.74 236.35 241.16 29.12%
EPS 42.12 32.61 27.35 25.92 21.64 16.39 16.31 88.55%
DPS 0.00 18.00 0.00 10.00 0.00 8.00 0.00 -
NAPS 1.68 1.57 1.51 1.50 1.42 1.37 1.47 9.33%
Adjusted Per Share Value based on latest NOSH - 65,403
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 78.96 63.05 58.89 54.10 52.43 48.88 49.69 36.28%
EPS 9.41 7.12 5.97 5.65 4.71 3.39 3.36 99.06%
DPS 0.00 3.93 0.00 2.18 0.00 1.65 0.00 -
NAPS 0.3752 0.3428 0.3296 0.3267 0.3092 0.2834 0.3029 15.38%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 6.32 4.44 3.80 2.94 2.82 2.52 2.20 -
P/RPS 1.79 1.54 1.41 1.18 1.17 1.07 0.91 57.18%
P/EPS 15.00 13.62 13.90 11.34 13.03 15.37 13.49 7.35%
EY 6.66 7.34 7.20 8.82 7.67 6.51 7.41 -6.88%
DY 0.00 4.05 0.00 3.40 0.00 3.17 0.00 -
P/NAPS 3.76 2.83 2.52 1.96 1.99 1.84 1.50 84.83%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 15/06/07 20/03/07 21/12/06 29/09/06 26/06/06 30/03/06 -
Price 5.40 5.70 3.84 3.34 2.70 3.04 2.40 -
P/RPS 1.53 1.97 1.42 1.34 1.12 1.29 1.00 32.88%
P/EPS 12.82 17.48 14.04 12.89 12.48 18.54 14.72 -8.82%
EY 7.80 5.72 7.12 7.76 8.01 5.39 6.79 9.71%
DY 0.00 3.16 0.00 2.99 0.00 2.63 0.00 -
P/NAPS 3.21 3.63 2.54 2.23 1.90 2.22 1.63 57.30%

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