[BESHOM] QoQ Cumulative Quarter Result on 31-Oct-2005 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 163.97%
YoY- 28.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 39,360 146,798 111,907 75,391 34,501 139,261 104,832 -48.04%
PBT 5,764 15,126 12,270 8,176 2,983 10,308 9,491 -28.35%
Tax -1,798 -4,349 -4,264 -2,937 -973 -4,802 -4,529 -46.07%
NP 3,966 10,777 8,006 5,239 2,010 5,506 4,962 -13.91%
-
NP to SH 3,538 10,183 7,567 4,960 1,879 5,506 4,962 -20.23%
-
Tax Rate 31.19% 28.75% 34.75% 35.92% 32.62% 46.59% 47.72% -
Total Cost 35,394 136,021 103,901 70,152 32,491 133,755 99,870 -50.01%
-
Net Worth 92,864 85,091 90,952 87,017 84,555 88,404 82,594 8.14%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 4,968 - - - 3,788 - -
Div Payout % - 48.80% - - - 68.81% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 92,864 85,091 90,952 87,017 84,555 88,404 82,594 8.14%
NOSH 65,397 62,110 61,872 62,155 62,633 63,146 63,533 1.95%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 10.08% 7.34% 7.15% 6.95% 5.83% 3.95% 4.73% -
ROE 3.81% 11.97% 8.32% 5.70% 2.22% 6.23% 6.01% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 60.19 236.35 180.87 121.29 55.08 220.54 165.00 -49.04%
EPS 5.41 16.39 12.23 7.98 3.00 8.72 7.81 -21.76%
DPS 0.00 8.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.42 1.37 1.47 1.40 1.35 1.40 1.30 6.08%
Adjusted Per Share Value based on latest NOSH - 62,116
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 13.11 48.88 37.27 25.11 11.49 46.37 34.91 -48.04%
EPS 1.18 3.39 2.52 1.65 0.63 1.83 1.65 -20.07%
DPS 0.00 1.65 0.00 0.00 0.00 1.26 0.00 -
NAPS 0.3092 0.2834 0.3029 0.2898 0.2816 0.2944 0.275 8.15%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 2.82 2.52 2.20 2.12 2.10 2.00 2.00 -
P/RPS 4.69 1.07 1.22 1.75 3.81 0.91 1.21 147.36%
P/EPS 52.13 15.37 17.99 26.57 70.00 22.94 25.61 60.82%
EY 1.92 6.51 5.56 3.76 1.43 4.36 3.91 -37.83%
DY 0.00 3.17 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 1.99 1.84 1.50 1.51 1.56 1.43 1.54 18.69%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 26/06/06 30/03/06 29/12/05 28/09/05 28/06/05 30/03/05 -
Price 2.70 3.04 2.40 2.04 1.99 2.00 1.94 -
P/RPS 4.49 1.29 1.33 1.68 3.61 0.91 1.18 144.32%
P/EPS 49.91 18.54 19.62 25.56 66.33 22.94 24.84 59.43%
EY 2.00 5.39 5.10 3.91 1.51 4.36 4.03 -37.39%
DY 0.00 2.63 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 1.90 2.22 1.63 1.46 1.47 1.43 1.49 17.64%

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