[BESHOM] YoY Annualized 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- 38.98%
YoY- 88.29%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 594,288 451,640 237,104 157,440 138,004 119,824 101,420 34.23%
PBT 105,148 74,728 39,372 23,056 11,932 8,784 8,624 51.65%
Tax -31,072 -20,408 -11,420 -7,192 -3,892 -3,220 -4,304 38.97%
NP 74,076 54,320 27,952 15,864 8,040 5,564 4,320 60.51%
-
NP to SH 73,852 54,408 28,252 14,152 7,516 5,564 4,320 60.43%
-
Tax Rate 29.55% 27.31% 29.01% 31.19% 32.62% 36.66% 49.91% -
Total Cost 520,212 397,320 209,152 141,576 129,964 114,260 97,100 32.24%
-
Net Worth 184,047 156,261 112,686 92,864 84,555 82,049 81,163 14.60%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 184,047 156,261 112,686 92,864 84,555 82,049 81,163 14.60%
NOSH 83,279 80,964 67,075 65,397 62,633 64,101 65,454 4.09%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 12.46% 12.03% 11.79% 10.08% 5.83% 4.64% 4.26% -
ROE 40.13% 34.82% 25.07% 15.24% 8.89% 6.78% 5.32% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 713.61 557.83 353.49 240.74 220.34 186.93 154.95 28.95%
EPS 88.68 67.20 42.12 21.64 12.00 8.68 6.60 54.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 1.93 1.68 1.42 1.35 1.28 1.24 10.10%
Adjusted Per Share Value based on latest NOSH - 65,397
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 197.90 150.40 78.96 52.43 45.96 39.90 33.77 34.23%
EPS 24.59 18.12 9.41 4.71 2.50 1.85 1.44 60.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6129 0.5204 0.3752 0.3092 0.2816 0.2732 0.2703 14.60%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 2.49 7.72 6.32 2.82 2.10 1.86 2.30 -
P/RPS 0.35 1.38 1.79 1.17 0.95 1.00 1.48 -21.34%
P/EPS 2.81 11.49 15.00 13.03 17.50 21.43 34.85 -34.24%
EY 35.61 8.70 6.66 7.67 5.71 4.67 2.87 52.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 4.00 3.76 1.99 1.56 1.45 1.85 -7.88%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 29/09/09 19/09/08 28/09/07 29/09/06 28/09/05 24/09/04 30/09/03 -
Price 2.85 1.67 5.40 2.70 1.99 1.98 2.18 -
P/RPS 0.40 0.30 1.53 1.12 0.90 1.06 1.41 -18.92%
P/EPS 3.21 2.49 12.82 12.48 16.58 22.81 33.03 -32.17%
EY 31.12 40.24 7.80 8.01 6.03 4.38 3.03 47.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.87 3.21 1.90 1.47 1.55 1.76 -5.04%

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