[BESHOM] QoQ 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- 35.24%
YoY- 88.29%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 56,718 51,401 41,867 39,360 34,891 36,516 40,890 24.45%
PBT 10,188 7,504 7,153 5,764 2,856 4,094 5,194 56.88%
Tax -2,417 -2,265 -2,014 -1,798 -85 -1,327 -1,964 14.88%
NP 7,771 5,239 5,139 3,966 2,771 2,767 3,230 79.83%
-
NP to SH 4,967 4,967 4,938 3,538 2,616 2,607 3,081 37.60%
-
Tax Rate 23.72% 30.18% 28.16% 31.19% 2.98% 32.41% 37.81% -
Total Cost 48,947 46,162 36,728 35,394 32,120 33,749 37,660 19.15%
-
Net Worth 65,578 98,946 98,105 92,864 62,059 91,028 86,963 -17.19%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 8,525 - 3,270 - 4,964 - - -
Div Payout % 171.64% - 66.23% - 189.78% - - -
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 65,578 98,946 98,105 92,864 62,059 91,028 86,963 -17.19%
NOSH 65,578 65,527 65,403 65,397 62,059 61,923 62,116 3.69%
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 13.70% 10.19% 12.27% 10.08% 7.94% 7.58% 7.90% -
ROE 7.57% 5.02% 5.03% 3.81% 4.22% 2.86% 3.54% -
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 86.49 78.44 64.01 60.19 56.22 58.97 65.83 20.01%
EPS 7.57 7.58 7.55 5.41 4.21 4.21 4.96 32.66%
DPS 13.00 0.00 5.00 0.00 8.00 0.00 0.00 -
NAPS 1.00 1.51 1.50 1.42 1.00 1.47 1.40 -20.14%
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 18.89 17.12 13.94 13.11 11.62 12.16 13.62 24.44%
EPS 1.65 1.65 1.64 1.18 0.87 0.87 1.03 37.02%
DPS 2.84 0.00 1.09 0.00 1.65 0.00 0.00 -
NAPS 0.2184 0.3295 0.3267 0.3092 0.2067 0.3031 0.2896 -17.19%
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 5.13 4.84 4.59 4.69 4.48 3.73 3.22 36.52%
P/EPS 58.62 50.13 38.94 52.13 59.78 52.26 42.74 23.51%
EY 1.71 1.99 2.57 1.92 1.67 1.91 2.34 -18.91%
DY 2.93 0.00 1.70 0.00 3.17 0.00 0.00 -
P/NAPS 4.44 2.52 1.96 1.99 2.52 1.50 1.51 105.64%
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 6.59 4.90 5.22 4.49 5.41 4.07 3.10 65.55%
P/EPS 75.26 50.66 44.24 49.91 72.12 57.01 41.13 49.76%
EY 1.33 1.97 2.26 2.00 1.39 1.75 2.43 -33.16%
DY 2.28 0.00 1.50 0.00 2.63 0.00 0.00 -
P/NAPS 5.70 2.54 2.23 1.90 3.04 1.63 1.46 148.56%

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