[BESHOM] QoQ Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -4.09%
YoY- 112.0%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 138,998 119,824 119,477 119,534 116,582 101,420 88,952 34.47%
PBT 14,882 8,784 6,383 10,250 11,448 8,624 3,476 162.50%
Tax -7,182 -3,220 -2,496 -3,464 -4,372 -4,304 -2,495 101.70%
NP 7,700 5,564 3,887 6,786 7,076 4,320 981 292.49%
-
NP to SH 7,700 5,564 3,887 6,786 7,076 4,320 981 292.49%
-
Tax Rate 48.26% 36.66% 39.10% 33.80% 38.19% 49.91% 71.78% -
Total Cost 131,298 114,260 115,590 112,748 109,506 97,100 87,971 30.44%
-
Net Worth 83,640 82,049 80,480 82,138 83,247 81,163 78,497 4.30%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - 3,219 - - - 2,573 -
Div Payout % - - 82.82% - - - 262.35% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 83,640 82,049 80,480 82,138 83,247 81,163 78,497 4.30%
NOSH 63,847 64,101 64,384 64,675 65,036 65,454 64,342 -0.51%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 5.54% 4.64% 3.25% 5.68% 6.07% 4.26% 1.10% -
ROE 9.21% 6.78% 4.83% 8.26% 8.50% 5.32% 1.25% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 217.70 186.93 185.57 184.82 179.26 154.95 138.25 35.16%
EPS 12.06 8.68 6.04 10.49 10.88 6.60 1.52 295.31%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.31 1.28 1.25 1.27 1.28 1.24 1.22 4.83%
Adjusted Per Share Value based on latest NOSH - 64,624
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 46.29 39.90 39.79 39.81 38.82 33.77 29.62 34.48%
EPS 2.56 1.85 1.29 2.26 2.36 1.44 0.33 289.45%
DPS 0.00 0.00 1.07 0.00 0.00 0.00 0.86 -
NAPS 0.2785 0.2732 0.268 0.2735 0.2772 0.2703 0.2614 4.29%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 2.02 1.86 2.00 2.20 2.38 2.30 1.96 -
P/RPS 0.93 1.00 1.08 1.19 1.33 1.48 1.42 -24.48%
P/EPS 16.75 21.43 33.13 20.97 21.88 34.85 128.55 -74.13%
EY 5.97 4.67 3.02 4.77 4.57 2.87 0.78 285.98%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.04 -
P/NAPS 1.54 1.45 1.60 1.73 1.86 1.85 1.61 -2.90%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 24/12/04 24/09/04 29/06/04 29/03/04 30/12/03 30/09/03 02/07/03 -
Price 1.99 1.98 1.98 2.28 2.20 2.18 2.30 -
P/RPS 0.91 1.06 1.07 1.23 1.23 1.41 1.66 -32.89%
P/EPS 16.50 22.81 32.80 21.73 20.22 33.03 150.85 -76.97%
EY 6.06 4.38 3.05 4.60 4.95 3.03 0.66 335.54%
DY 0.00 0.00 2.53 0.00 0.00 0.00 1.74 -
P/NAPS 1.52 1.55 1.58 1.80 1.72 1.76 1.89 -13.46%

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