[BESHOM] QoQ TTM 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- 8.86%
YoY- 42.83%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 146,798 146,336 145,152 143,426 138,881 134,278 130,305 8.29%
PBT 15,127 13,088 11,044 11,094 10,307 8,184 8,098 51.84%
Tax -4,349 -4,537 -4,149 -4,970 -4,802 -4,427 -3,901 7.53%
NP 10,778 8,551 6,895 6,124 5,505 3,757 4,197 87.85%
-
NP to SH 10,183 8,111 6,615 5,993 5,505 3,757 4,197 80.85%
-
Tax Rate 28.75% 34.67% 37.57% 44.80% 46.59% 54.09% 48.17% -
Total Cost 136,020 137,785 138,257 137,302 133,376 130,521 126,108 5.18%
-
Net Worth 62,059 91,028 86,963 84,555 62,857 82,531 83,669 -18.10%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 4,964 3,771 3,771 3,771 3,771 3,212 3,212 33.77%
Div Payout % 48.76% 46.50% 57.01% 62.93% 68.51% 85.50% 76.53% -
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 62,059 91,028 86,963 84,555 62,857 82,531 83,669 -18.10%
NOSH 62,059 61,923 62,116 62,633 62,857 63,485 63,870 -1.90%
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% 5.84% 4.75% 4.27% 3.96% 2.80% 3.22% -
ROE 16.41% 8.91% 7.61% 7.09% 8.76% 4.55% 5.02% -
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 236.54 236.32 233.68 228.99 220.95 211.51 204.02 10.39%
EPS 16.41 13.10 10.65 9.57 8.76 5.92 6.57 84.39%
DPS 8.00 6.00 6.07 6.00 6.00 5.00 5.00 36.91%
NAPS 1.00 1.47 1.40 1.35 1.00 1.30 1.31 -16.51%
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 48.73 48.34 47.76 46.25 44.71 43.39 8.29%
EPS 3.39 2.70 2.20 2.00 1.83 1.25 1.40 80.61%
DPS 1.65 1.26 1.26 1.26 1.26 1.07 1.07 33.58%
NAPS 0.2067 0.3031 0.2896 0.2816 0.2093 0.2748 0.2786 -18.09%
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 0.93 0.91 0.92 0.91 0.95 0.99 5.33%
P/EPS 15.36 16.80 19.91 21.95 22.84 33.80 30.74 -37.11%
EY 6.51 5.95 5.02 4.56 4.38 2.96 3.25 59.10%
DY 3.17 2.73 2.86 2.86 3.00 2.50 2.48 17.83%
P/NAPS 2.52 1.50 1.51 1.56 2.00 1.54 1.54 38.98%
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 1.02 0.87 0.87 0.91 0.92 0.98 20.16%
P/EPS 18.53 18.32 19.16 20.80 22.84 32.78 30.28 -27.98%
EY 5.40 5.46 5.22 4.81 4.38 3.05 3.30 38.98%
DY 2.63 2.50 2.98 3.02 3.00 2.58 2.51 3.17%
P/NAPS 3.04 1.63 1.46 1.47 2.00 1.49 1.52 58.94%

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