[BESHOM] YoY TTM Result on 31-Oct-2005 [#2]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 10.38%
YoY- 57.61%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 434,232 247,912 152,634 145,152 130,305 104,060 85,549 31.06%
PBT 78,908 40,520 19,867 11,044 8,098 5,907 4,055 63.93%
Tax -21,421 -11,147 -5,224 -4,149 -3,901 -3,044 -2,587 42.18%
NP 57,487 29,373 14,643 6,895 4,197 2,863 1,468 84.17%
-
NP to SH 56,866 26,093 13,699 6,615 4,197 2,863 1,468 83.84%
-
Tax Rate 27.15% 27.51% 26.29% 37.57% 48.17% 51.53% 63.80% -
Total Cost 376,745 218,539 137,991 138,257 126,108 101,197 84,081 28.36%
-
Net Worth 165,085 100,693 98,105 86,963 83,669 83,233 80,747 12.64%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 32,438 13,895 8,234 3,771 3,212 2,581 - -
Div Payout % 57.04% 53.25% 60.11% 57.01% 76.53% 90.18% - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 165,085 100,693 98,105 86,963 83,669 83,233 80,747 12.64%
NOSH 83,376 67,129 65,403 62,116 63,870 65,026 64,085 4.47%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 13.24% 11.85% 9.59% 4.75% 3.22% 2.75% 1.72% -
ROE 34.45% 25.91% 13.96% 7.61% 5.02% 3.44% 1.82% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 520.81 369.31 233.37 233.68 204.02 160.03 133.49 25.44%
EPS 68.20 38.87 20.95 10.65 6.57 4.40 2.29 75.96%
DPS 38.91 20.70 12.59 6.07 5.00 4.00 0.00 -
NAPS 1.98 1.50 1.50 1.40 1.31 1.28 1.26 7.81%
Adjusted Per Share Value based on latest NOSH - 62,116
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 144.60 82.56 50.83 48.34 43.39 34.65 28.49 31.06%
EPS 18.94 8.69 4.56 2.20 1.40 0.95 0.49 83.77%
DPS 10.80 4.63 2.74 1.26 1.07 0.86 0.00 -
NAPS 0.5497 0.3353 0.3267 0.2896 0.2786 0.2772 0.2689 12.64%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 - -
Price 1.55 6.16 2.94 2.12 2.02 2.38 0.00 -
P/RPS 0.30 1.67 1.26 0.91 0.99 1.49 0.00 -
P/EPS 2.27 15.85 14.04 19.91 30.74 54.06 0.00 -
EY 44.00 6.31 7.12 5.02 3.25 1.85 0.00 -
DY 25.10 3.36 4.28 2.86 2.48 1.68 0.00 -
P/NAPS 0.78 4.11 1.96 1.51 1.54 1.86 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 18/12/08 19/12/07 21/12/06 29/12/05 24/12/04 30/12/03 23/12/02 -
Price 1.53 6.12 3.34 2.04 1.99 2.20 0.00 -
P/RPS 0.29 1.66 1.43 0.87 0.98 1.37 0.00 -
P/EPS 2.24 15.74 15.95 19.16 30.28 49.97 0.00 -
EY 44.58 6.35 6.27 5.22 3.30 2.00 0.00 -
DY 25.43 3.38 3.77 2.98 2.51 1.82 0.00 -
P/NAPS 0.77 4.08 2.23 1.46 1.52 1.72 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