[BESHOM] QoQ Cumulative 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- 34.57%
YoY- 84.94%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 132,628 81,227 39,360 146,798 111,907 75,391 34,501 144.79%
PBT 20,420 12,917 5,764 15,126 12,270 8,176 2,983 259.26%
Tax -6,077 -3,812 -1,798 -4,349 -4,264 -2,937 -973 238.01%
NP 14,343 9,105 3,966 10,777 8,006 5,239 2,010 269.32%
-
NP to SH 13,443 8,476 3,538 10,183 7,567 4,960 1,879 269.96%
-
Tax Rate 29.76% 29.51% 31.19% 28.75% 34.75% 35.92% 32.62% -
Total Cost 118,285 72,122 35,394 136,021 103,901 70,152 32,491 136.09%
-
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 - 3,270 - 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 13.58% 8.64% 3.81% 11.97% 8.32% 5.70% 2.22% -
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 202.35 124.20 60.19 236.35 180.87 121.29 55.08 137.52%
EPS 20.51 12.96 5.41 16.39 12.23 7.98 3.00 258.95%
DPS 0.00 5.00 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 44.17 27.05 13.11 48.88 37.27 25.11 11.49 144.79%
EPS 4.48 2.82 1.18 3.39 2.52 1.65 0.63 268.47%
DPS 0.00 1.09 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 1.88 2.37 4.69 1.07 1.22 1.75 3.81 -37.47%
P/EPS 18.53 22.69 52.13 15.37 17.99 26.57 70.00 -58.67%
EY 5.40 4.41 1.92 6.51 5.56 3.76 1.43 141.91%
DY 0.00 1.70 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 1.90 2.69 4.49 1.29 1.33 1.68 3.61 -34.73%
P/EPS 18.72 25.77 49.91 18.54 19.62 25.56 66.33 -56.87%
EY 5.34 3.88 2.00 5.39 5.10 3.91 1.51 131.58%
DY 0.00 1.50 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