[BESHOM] QoQ Cumulative Quarter 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- -65.87%
YoY- 35.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 146,798 111,907 75,391 34,501 139,261 104,832 69,499 64.85%
PBT 15,126 12,270 8,176 2,983 10,308 9,491 7,441 60.67%
Tax -4,349 -4,264 -2,937 -973 -4,802 -4,529 -3,591 13.65%
NP 10,777 8,006 5,239 2,010 5,506 4,962 3,850 98.99%
-
NP to SH 10,183 7,567 4,960 1,879 5,506 4,962 3,850 91.59%
-
Tax Rate 28.75% 34.75% 35.92% 32.62% 46.59% 47.72% 48.26% -
Total Cost 136,021 103,901 70,152 32,491 133,755 99,870 65,649 62.74%
-
Net Worth 85,091 90,952 87,017 84,555 88,404 82,594 83,640 1.15%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 4,968 - - - 3,788 - - -
Div Payout % 48.80% - - - 68.81% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 85,091 90,952 87,017 84,555 88,404 82,594 83,640 1.15%
NOSH 62,110 61,872 62,155 62,633 63,146 63,533 63,847 -1.82%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 7.34% 7.15% 6.95% 5.83% 3.95% 4.73% 5.54% -
ROE 11.97% 8.32% 5.70% 2.22% 6.23% 6.01% 4.60% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 236.35 180.87 121.29 55.08 220.54 165.00 108.85 67.91%
EPS 16.39 12.23 7.98 3.00 8.72 7.81 6.03 95.12%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.37 1.47 1.40 1.35 1.40 1.30 1.31 3.03%
Adjusted Per Share Value based on latest NOSH - 62,633
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 48.88 37.27 25.11 11.49 46.37 34.91 23.14 64.85%
EPS 3.39 2.52 1.65 0.63 1.83 1.65 1.28 91.76%
DPS 1.65 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 0.2834 0.3029 0.2898 0.2816 0.2944 0.275 0.2785 1.17%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.52 2.20 2.12 2.10 2.00 2.00 2.02 -
P/RPS 1.07 1.22 1.75 3.81 0.91 1.21 1.86 -30.90%
P/EPS 15.37 17.99 26.57 70.00 22.94 25.61 33.50 -40.59%
EY 6.51 5.56 3.76 1.43 4.36 3.91 2.99 68.22%
DY 3.17 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 1.84 1.50 1.51 1.56 1.43 1.54 1.54 12.63%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 26/06/06 30/03/06 29/12/05 28/09/05 28/06/05 30/03/05 24/12/04 -
Price 3.04 2.40 2.04 1.99 2.00 1.94 1.99 -
P/RPS 1.29 1.33 1.68 3.61 0.91 1.18 1.83 -20.84%
P/EPS 18.54 19.62 25.56 66.33 22.94 24.84 33.00 -31.98%
EY 5.39 5.10 3.91 1.51 4.36 4.03 3.03 46.96%
DY 2.63 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 2.22 1.63 1.46 1.47 1.43 1.49 1.52 28.81%

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