[BESHOM] YoY Annualized Quarter Result on 31-Jan-2006 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 1.71%
YoY- 52.5%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 403,108 320,365 176,837 149,209 139,776 119,534 89,681 28.43%
PBT 70,109 55,052 27,226 16,360 12,654 10,250 6,201 49.75%
Tax -20,588 -15,216 -8,102 -5,685 -6,038 -3,464 -3,000 37.81%
NP 49,521 39,836 19,124 10,674 6,616 6,786 3,201 57.78%
-
NP to SH 48,640 39,401 17,924 10,089 6,616 6,786 3,201 57.31%
-
Tax Rate 29.37% 27.64% 29.76% 34.75% 47.72% 33.80% 48.38% -
Total Cost 353,586 280,529 157,713 138,534 133,160 112,748 86,480 26.42%
-
Net Worth 153,910 115,785 98,970 90,952 82,594 82,138 81,969 11.06%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - 7,866 - - - - - -
Div Payout % - 19.97% - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 153,910 115,785 98,970 90,952 82,594 82,138 81,969 11.06%
NOSH 81,867 73,748 65,543 61,872 63,533 64,675 64,543 4.03%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 12.28% 12.43% 10.81% 7.15% 4.73% 5.68% 3.57% -
ROE 31.60% 34.03% 18.11% 11.09% 8.01% 8.26% 3.91% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 492.39 434.40 269.80 241.16 220.00 184.82 138.95 23.45%
EPS 59.41 53.43 27.35 16.31 10.41 10.49 4.96 51.20%
DPS 0.00 10.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.57 1.51 1.47 1.30 1.27 1.27 6.74%
Adjusted Per Share Value based on latest NOSH - 61,923
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 134.24 106.68 58.89 49.69 46.55 39.81 29.86 28.43%
EPS 16.20 13.12 5.97 3.36 2.20 2.26 1.07 57.22%
DPS 0.00 2.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5125 0.3856 0.3296 0.3029 0.275 0.2735 0.273 11.05%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 -
Price 1.61 1.44 3.80 2.20 2.00 2.20 1.94 -
P/RPS 0.33 0.33 1.41 0.91 0.91 1.19 1.40 -21.38%
P/EPS 2.71 2.70 13.90 13.49 19.21 20.97 39.11 -35.88%
EY 36.90 37.10 7.20 7.41 5.21 4.77 2.56 55.93%
DY 0.00 7.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 2.52 1.50 1.54 1.73 1.53 -9.14%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 27/03/09 26/03/08 20/03/07 30/03/06 30/03/05 29/03/04 27/03/03 -
Price 1.67 1.44 3.84 2.40 1.94 2.28 1.87 -
P/RPS 0.34 0.33 1.42 1.00 0.88 1.23 1.35 -20.51%
P/EPS 2.81 2.70 14.04 14.72 18.63 21.73 37.70 -35.10%
EY 35.58 37.10 7.12 6.79 5.37 4.60 2.65 54.10%
DY 0.00 7.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 2.54 1.63 1.49 1.80 1.47 -8.01%

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