[BESHOM] QoQ TTM 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- 16.29%
YoY- 97.6%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 189,346 167,519 152,634 151,657 146,798 146,336 145,152 19.44%
PBT 30,609 23,277 19,867 17,908 15,127 13,088 11,044 97.67%
Tax -8,494 -6,162 -5,224 -5,174 -4,349 -4,537 -4,149 61.44%
NP 22,115 17,115 14,643 12,734 10,778 8,551 6,895 117.95%
-
NP to SH 18,410 16,059 13,699 11,842 10,183 8,111 6,615 98.22%
-
Tax Rate 27.75% 26.47% 26.29% 28.89% 28.75% 34.67% 37.57% -
Total Cost 167,231 150,404 137,991 138,923 136,020 137,785 138,257 13.56%
-
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 11,795 8,234 8,234 4,964 4,964 3,771 3,771 114.32%
Div Payout % 64.07% 51.28% 60.11% 41.93% 48.76% 46.50% 57.01% -
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 11.68% 10.22% 9.59% 8.40% 7.34% 5.84% 4.75% -
ROE 28.07% 16.23% 13.96% 12.75% 16.41% 8.91% 7.61% -
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 288.73 255.65 233.37 231.90 236.54 236.32 233.68 15.19%
EPS 28.07 24.51 20.95 18.11 16.41 13.10 10.65 91.14%
DPS 18.00 12.57 12.59 7.59 8.00 6.00 6.07 106.81%
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 63.05 55.78 50.83 50.50 48.88 48.73 48.34 19.43%
EPS 6.13 5.35 4.56 3.94 3.39 2.70 2.20 98.38%
DPS 3.93 2.74 2.74 1.65 1.65 1.26 1.26 113.92%
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 1.54 1.49 1.26 1.22 1.07 0.93 0.91 42.14%
P/EPS 15.82 15.51 14.04 15.57 15.36 16.80 19.91 -14.24%
EY 6.32 6.45 7.12 6.42 6.51 5.95 5.02 16.64%
DY 4.05 3.31 4.28 2.69 3.17 2.73 2.86 26.18%
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 1.97 1.50 1.43 1.16 1.29 1.02 0.87 72.69%
P/EPS 20.30 15.67 15.95 14.91 18.53 18.32 19.16 3.93%
EY 4.93 6.38 6.27 6.71 5.40 5.46 5.22 -3.74%
DY 3.16 3.27 3.77 2.81 2.63 2.50 2.98 3.99%
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