[BESHOM] YoY Quarter Result on 31-Jul-2005 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 245.4%
YoY- 35.08%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 112,910 59,276 39,360 34,501 29,956 25,355 19,573 33.88%
PBT 18,682 9,843 5,764 2,983 2,196 2,156 1,416 53.65%
Tax -5,102 -2,855 -1,798 -973 -805 -1,076 -810 35.85%
NP 13,580 6,988 3,966 2,010 1,391 1,080 606 67.82%
-
NP to SH 13,602 7,063 3,538 1,879 1,391 1,080 606 67.87%
-
Tax Rate 27.31% 29.01% 31.19% 32.62% 36.66% 49.91% 57.20% -
Total Cost 99,330 52,288 35,394 32,491 28,565 24,275 18,967 31.74%
-
Net Worth 156,261 112,686 92,864 84,555 82,049 81,163 79,098 12.00%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 156,261 112,686 92,864 84,555 82,049 81,163 79,098 12.00%
NOSH 80,964 67,075 65,397 62,633 64,101 65,454 31,894 16.78%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 12.03% 11.79% 10.08% 5.83% 4.64% 4.26% 3.10% -
ROE 8.70% 6.27% 3.81% 2.22% 1.70% 1.33% 0.77% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 139.46 88.37 60.19 55.08 46.73 38.74 61.37 14.64%
EPS 16.80 10.53 5.41 3.00 2.17 1.65 1.90 43.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.68 1.42 1.35 1.28 1.24 2.48 -4.08%
Adjusted Per Share Value based on latest NOSH - 62,633
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 37.60 19.74 13.11 11.49 9.98 8.44 6.52 33.87%
EPS 4.53 2.35 1.18 0.63 0.46 0.36 0.20 68.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5204 0.3752 0.3092 0.2816 0.2732 0.2703 0.2634 12.00%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 - -
Price 7.72 6.32 2.82 2.10 1.86 2.30 0.00 -
P/RPS 5.54 7.15 4.69 3.81 3.98 5.94 0.00 -
P/EPS 45.95 60.02 52.13 70.00 85.71 139.39 0.00 -
EY 2.18 1.67 1.92 1.43 1.17 0.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.76 1.99 1.56 1.45 1.85 0.00 -
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 19/09/08 28/09/07 29/09/06 28/09/05 24/09/04 30/09/03 18/09/02 -
Price 1.67 5.40 2.70 1.99 1.98 2.18 0.00 -
P/RPS 1.20 6.11 4.49 3.61 4.24 5.63 0.00 -
P/EPS 9.94 51.28 49.91 66.33 91.24 132.12 0.00 -
EY 10.06 1.95 2.00 1.51 1.10 0.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 3.21 1.90 1.47 1.55 1.76 0.00 -

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