[BESHOM] YoY Cumulative 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- -65.26%
YoY- 88.29%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 148,572 112,910 59,276 39,360 34,501 29,956 25,355 34.23%
PBT 26,287 18,682 9,843 5,764 2,983 2,196 2,156 51.65%
Tax -7,768 -5,102 -2,855 -1,798 -973 -805 -1,076 38.97%
NP 18,519 13,580 6,988 3,966 2,010 1,391 1,080 60.51%
-
NP to SH 18,463 13,602 7,063 3,538 1,879 1,391 1,080 60.43%
-
Tax Rate 29.55% 27.31% 29.01% 31.19% 32.62% 36.66% 49.91% -
Total Cost 130,053 99,330 52,288 35,394 32,491 28,565 24,275 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 10.03% 8.70% 6.27% 3.81% 2.22% 1.70% 1.33% -
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 178.40 139.46 88.37 60.19 55.08 46.73 38.74 28.95%
EPS 22.17 16.80 10.53 5.41 3.00 2.17 1.65 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 49.47 37.60 19.74 13.11 11.49 9.98 8.44 34.24%
EPS 6.15 4.53 2.35 1.18 0.63 0.46 0.36 60.41%
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 1.40 5.54 7.15 4.69 3.81 3.98 5.94 -21.38%
P/EPS 11.23 45.95 60.02 52.13 70.00 85.71 139.39 -34.25%
EY 8.90 2.18 1.67 1.92 1.43 1.17 0.72 51.99%
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 1.60 1.20 6.11 4.49 3.61 4.24 5.63 -18.90%
P/EPS 12.86 9.94 51.28 49.91 66.33 91.24 132.12 -32.15%
EY 7.78 10.06 1.95 2.00 1.51 1.10 0.76 47.30%
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