[BESHOM] YoY TTM 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- 16.29%
YoY- 97.6%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 470,878 427,457 209,262 151,657 143,426 124,077 94,735 30.60%
PBT 83,492 76,555 34,688 17,908 11,094 6,422 4,217 64.40%
Tax -25,542 -20,845 -9,551 -5,174 -4,970 -2,226 -2,761 44.83%
NP 57,950 55,710 25,137 12,734 6,124 4,196 1,456 84.67%
-
NP to SH 57,151 55,073 21,935 11,842 5,993 4,196 1,456 84.24%
-
Tax Rate 30.59% 27.23% 27.53% 28.89% 44.80% 34.66% 65.47% -
Total Cost 412,928 371,747 184,125 138,923 137,302 119,881 93,279 28.11%
-
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 34,717 29,471 11,795 4,964 3,771 3,212 2,581 54.15%
Div Payout % 60.75% 53.51% 53.77% 41.93% 62.93% 76.55% 177.32% -
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 12.31% 13.03% 12.01% 8.40% 4.27% 3.38% 1.54% -
ROE 31.05% 35.24% 19.47% 12.75% 7.09% 5.11% 1.79% -
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 565.42 527.96 311.98 231.90 228.99 193.56 144.73 25.47%
EPS 68.63 68.02 32.70 18.11 9.57 6.55 2.22 77.06%
DPS 42.00 36.40 17.59 7.59 6.00 5.00 3.94 48.29%
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 156.80 142.34 69.68 50.50 47.76 41.32 31.55 30.60%
EPS 19.03 18.34 7.30 3.94 2.00 1.40 0.48 84.55%
DPS 11.56 9.81 3.93 1.65 1.26 1.07 0.86 54.13%
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 0.44 1.46 2.03 1.22 0.92 0.96 1.59 -19.25%
P/EPS 3.63 11.35 19.33 15.57 21.95 28.41 103.40 -42.74%
EY 27.56 8.81 5.17 6.42 4.56 3.52 0.97 74.59%
DY 16.87 4.72 2.78 2.69 2.86 2.69 1.71 46.39%
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 0.50 0.32 1.73 1.16 0.87 1.02 1.51 -16.80%
P/EPS 4.15 2.46 16.51 14.91 20.80 30.25 98.00 -40.93%
EY 24.08 40.73 6.06 6.71 4.81 3.31 1.02 69.29%
DY 14.74 21.80 3.26 2.81 3.02 2.53 1.81 41.79%
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