[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -65.26%
YoY- 88.29%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 189,346 132,628 81,227 39,360 146,798 111,907 75,391 85.07%
PBT 30,608 20,420 12,917 5,764 15,126 12,270 8,176 141.68%
Tax -8,494 -6,077 -3,812 -1,798 -4,349 -4,264 -2,937 103.38%
NP 22,114 14,343 9,105 3,966 10,777 8,006 5,239 161.87%
-
NP to SH 21,384 13,443 8,476 3,538 10,183 7,567 4,960 165.60%
-
Tax Rate 27.75% 29.76% 29.51% 31.19% 28.75% 34.75% 35.92% -
Total Cost 167,232 118,285 72,122 35,394 136,021 103,901 70,152 78.73%
-
Net Worth 102,952 98,970 98,101 92,864 85,091 90,952 87,017 11.89%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 11,803 - 3,270 - 4,968 - - -
Div Payout % 55.20% - 38.58% - 48.80% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 102,952 98,970 98,101 92,864 85,091 90,952 87,017 11.89%
NOSH 65,574 65,543 65,401 65,397 62,110 61,872 62,155 3.64%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 11.68% 10.81% 11.21% 10.08% 7.34% 7.15% 6.95% -
ROE 20.77% 13.58% 8.64% 3.81% 11.97% 8.32% 5.70% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 288.75 202.35 124.20 60.19 236.35 180.87 121.29 78.57%
EPS 32.61 20.51 12.96 5.41 16.39 12.23 7.98 156.26%
DPS 18.00 0.00 5.00 0.00 8.00 0.00 0.00 -
NAPS 1.57 1.51 1.50 1.42 1.37 1.47 1.40 7.96%
Adjusted Per Share Value based on latest NOSH - 65,397
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 63.05 44.17 27.05 13.11 48.88 37.27 25.11 85.05%
EPS 7.12 4.48 2.82 1.18 3.39 2.52 1.65 165.76%
DPS 3.93 0.00 1.09 0.00 1.65 0.00 0.00 -
NAPS 0.3428 0.3296 0.3267 0.3092 0.2834 0.3029 0.2898 11.88%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 4.44 3.80 2.94 2.82 2.52 2.20 2.12 -
P/RPS 1.54 1.88 2.37 4.69 1.07 1.22 1.75 -8.19%
P/EPS 13.62 18.53 22.69 52.13 15.37 17.99 26.57 -36.02%
EY 7.34 5.40 4.41 1.92 6.51 5.56 3.76 56.38%
DY 4.05 0.00 1.70 0.00 3.17 0.00 0.00 -
P/NAPS 2.83 2.52 1.96 1.99 1.84 1.50 1.51 52.18%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 15/06/07 20/03/07 21/12/06 29/09/06 26/06/06 30/03/06 29/12/05 -
Price 5.70 3.84 3.34 2.70 3.04 2.40 2.04 -
P/RPS 1.97 1.90 2.69 4.49 1.29 1.33 1.68 11.23%
P/EPS 17.48 18.72 25.77 49.91 18.54 19.62 25.56 -22.43%
EY 5.72 5.34 3.88 2.00 5.39 5.10 3.91 28.95%
DY 3.16 0.00 1.50 0.00 2.63 0.00 0.00 -
P/NAPS 3.63 2.54 2.23 1.90 2.22 1.63 1.46 83.83%

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