[BESHOM] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -64.21%
YoY- 28.8%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 139,261 104,832 69,499 29,956 119,477 89,651 58,291 78.80%
PBT 10,308 9,491 7,441 2,196 6,383 7,688 5,724 48.07%
Tax -4,802 -4,529 -3,591 -805 -2,496 -2,598 -2,186 69.06%
NP 5,506 4,962 3,850 1,391 3,887 5,090 3,538 34.32%
-
NP to SH 5,506 4,962 3,850 1,391 3,887 5,090 3,538 34.32%
-
Tax Rate 46.59% 47.72% 48.26% 36.66% 39.10% 33.79% 38.19% -
Total Cost 133,755 99,870 65,649 28,565 115,590 84,561 54,753 81.48%
-
Net Worth 88,404 82,594 83,640 82,049 80,480 82,138 83,247 4.09%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 3,788 - - - 3,219 - - -
Div Payout % 68.81% - - - 82.82% - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 88,404 82,594 83,640 82,049 80,480 82,138 83,247 4.09%
NOSH 63,146 63,533 63,847 64,101 64,384 64,675 65,036 -1.94%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 3.95% 4.73% 5.54% 4.64% 3.25% 5.68% 6.07% -
ROE 6.23% 6.01% 4.60% 1.70% 4.83% 6.20% 4.25% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 220.54 165.00 108.85 46.73 185.57 138.62 89.63 82.35%
EPS 8.72 7.81 6.03 2.17 6.04 7.87 5.44 37.00%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.40 1.30 1.31 1.28 1.25 1.27 1.28 6.16%
Adjusted Per Share Value based on latest NOSH - 64,101
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 46.37 34.91 23.14 9.98 39.79 29.85 19.41 78.80%
EPS 1.83 1.65 1.28 0.46 1.29 1.69 1.18 34.01%
DPS 1.26 0.00 0.00 0.00 1.07 0.00 0.00 -
NAPS 0.2944 0.275 0.2785 0.2732 0.268 0.2735 0.2772 4.09%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.00 2.00 2.02 1.86 2.00 2.20 2.38 -
P/RPS 0.91 1.21 1.86 3.98 1.08 1.59 2.66 -51.11%
P/EPS 22.94 25.61 33.50 85.71 33.13 27.95 43.75 -35.00%
EY 4.36 3.91 2.99 1.17 3.02 3.58 2.29 53.67%
DY 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.43 1.54 1.54 1.45 1.60 1.73 1.86 -16.09%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 30/03/05 24/12/04 24/09/04 29/06/04 29/03/04 30/12/03 -
Price 2.00 1.94 1.99 1.98 1.98 2.28 2.20 -
P/RPS 0.91 1.18 1.83 4.24 1.07 1.64 2.45 -48.35%
P/EPS 22.94 24.84 33.00 91.24 32.80 28.97 40.44 -31.49%
EY 4.36 4.03 3.03 1.10 3.05 3.45 2.47 46.10%
DY 3.00 0.00 0.00 0.00 2.53 0.00 0.00 -
P/NAPS 1.43 1.49 1.52 1.55 1.58 1.80 1.72 -11.59%

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