[BESHOM] YoY Cumulative 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- 52.56%
YoY- 52.5%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 302,331 240,274 132,628 111,907 104,832 89,651 67,261 28.43%
PBT 52,582 41,289 20,420 12,270 9,491 7,688 4,651 49.75%
Tax -15,441 -11,412 -6,077 -4,264 -4,529 -2,598 -2,250 37.81%
NP 37,141 29,877 14,343 8,006 4,962 5,090 2,401 57.78%
-
NP to SH 36,480 29,551 13,443 7,567 4,962 5,090 2,401 57.31%
-
Tax Rate 29.37% 27.64% 29.76% 34.75% 47.72% 33.79% 48.38% -
Total Cost 265,190 210,397 118,285 103,901 99,870 84,561 64,860 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 - 5,899 - - - - - -
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 23.70% 25.52% 13.58% 8.32% 6.01% 6.20% 2.93% -
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 369.29 325.80 202.35 180.87 165.00 138.62 104.21 23.45%
EPS 44.56 40.07 20.51 12.23 7.81 7.87 3.72 51.20%
DPS 0.00 8.00 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 100.68 80.01 44.17 37.27 34.91 29.85 22.40 28.43%
EPS 12.15 9.84 4.48 2.52 1.65 1.69 0.80 57.30%
DPS 0.00 1.96 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 0.44 0.44 1.88 1.22 1.21 1.59 1.86 -21.34%
P/EPS 3.61 3.59 18.53 17.99 25.61 27.95 52.15 -35.89%
EY 27.68 27.83 5.40 5.56 3.91 3.58 1.92 55.94%
DY 0.00 5.56 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 0.45 0.44 1.90 1.33 1.18 1.64 1.79 -20.53%
P/EPS 3.75 3.59 18.72 19.62 24.84 28.97 50.27 -35.09%
EY 26.68 27.83 5.34 5.10 4.03 3.45 1.99 54.06%
DY 0.00 5.56 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