[BESHOM] YoY Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 139.57%
YoY- 70.89%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 280,946 200,202 139,793 81,227 75,391 69,499 58,291 29.93%
PBT 54,932 34,020 22,828 12,917 8,176 7,441 5,724 45.72%
Tax -15,962 -9,288 -6,465 -3,812 -2,937 -3,591 -2,186 39.24%
NP 38,970 24,732 16,363 9,105 5,239 3,850 3,538 49.10%
-
NP to SH 38,650 24,491 16,159 8,476 4,960 3,850 3,538 48.90%
-
Tax Rate 29.06% 27.30% 28.32% 29.51% 35.92% 48.26% 38.19% -
Total Cost 241,976 175,470 123,430 72,122 70,152 65,649 54,753 28.07%
-
Net Worth 204,166 161,103 100,658 98,101 87,017 83,640 83,247 16.11%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 8,333 8,136 5,368 3,270 - - - -
Div Payout % 21.56% 33.22% 33.22% 38.58% - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 204,166 161,103 100,658 98,101 87,017 83,640 83,247 16.11%
NOSH 83,333 81,365 67,105 65,401 62,155 63,847 65,036 4.21%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 13.87% 12.35% 11.71% 11.21% 6.95% 5.54% 6.07% -
ROE 18.93% 15.20% 16.05% 8.64% 5.70% 4.60% 4.25% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 337.14 246.05 208.32 124.20 121.29 108.85 89.63 24.68%
EPS 46.38 30.10 24.08 12.96 7.98 6.03 5.44 42.88%
DPS 10.00 10.00 8.00 5.00 0.00 0.00 0.00 -
NAPS 2.45 1.98 1.50 1.50 1.40 1.31 1.28 11.41%
Adjusted Per Share Value based on latest NOSH - 65,403
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 93.56 66.67 46.55 27.05 25.11 23.14 19.41 29.93%
EPS 12.87 8.16 5.38 2.82 1.65 1.28 1.18 48.86%
DPS 2.78 2.71 1.79 1.09 0.00 0.00 0.00 -
NAPS 0.6799 0.5365 0.3352 0.3267 0.2898 0.2785 0.2772 16.11%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 3.75 1.55 6.16 2.94 2.12 2.02 2.38 -
P/RPS 1.11 0.63 2.96 2.37 1.75 1.86 2.66 -13.54%
P/EPS 8.09 5.15 25.58 22.69 26.57 33.50 43.75 -24.50%
EY 12.37 19.42 3.91 4.41 3.76 2.99 2.29 32.42%
DY 2.67 6.45 1.30 1.70 0.00 0.00 0.00 -
P/NAPS 1.53 0.78 4.11 1.96 1.51 1.54 1.86 -3.19%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 22/12/09 18/12/08 19/12/07 21/12/06 29/12/05 24/12/04 30/12/03 -
Price 3.75 1.53 6.12 3.34 2.04 1.99 2.20 -
P/RPS 1.11 0.62 2.94 2.69 1.68 1.83 2.45 -12.35%
P/EPS 8.09 5.08 25.42 25.77 25.56 33.00 40.44 -23.50%
EY 12.37 19.67 3.93 3.88 3.91 3.03 2.47 30.76%
DY 2.67 6.54 1.31 1.50 0.00 0.00 0.00 -
P/NAPS 1.53 0.77 4.08 2.23 1.46 1.52 1.72 -1.93%

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