[BESHOM] QoQ TTM Result on 30-Apr-2003 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
02-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -43.37%
YoY- 86.34%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 111,341 104,060 94,735 88,953 88,369 85,549 83,873 20.72%
PBT 6,513 5,907 4,217 3,477 4,451 4,055 2,929 70.11%
Tax -2,844 -3,044 -2,761 -2,495 -2,717 -2,587 -2,258 16.57%
NP 3,669 2,863 1,456 982 1,734 1,468 671 209.41%
-
NP to SH 3,669 2,863 1,456 982 1,734 1,468 671 209.41%
-
Tax Rate 43.67% 51.53% 65.47% 71.76% 61.04% 63.80% 77.09% -
Total Cost 107,672 101,197 93,279 87,971 86,635 84,081 83,202 18.69%
-
Net Worth 82,073 83,233 81,163 78,745 82,273 80,747 63,789 18.24%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 2,581 2,581 2,581 2,581 - - - -
Div Payout % 70.37% 90.18% 177.32% 262.91% - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 82,073 83,233 81,163 78,745 82,273 80,747 63,789 18.24%
NOSH 64,624 65,026 65,454 64,545 64,782 64,085 31,894 59.91%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 3.30% 2.75% 1.54% 1.10% 1.96% 1.72% 0.80% -
ROE 4.47% 3.44% 1.79% 1.25% 2.11% 1.82% 1.05% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 172.29 160.03 144.73 137.81 136.41 133.49 262.97 -24.50%
EPS 5.68 4.40 2.22 1.52 2.68 2.29 2.10 93.77%
DPS 4.00 4.00 3.94 4.00 0.00 0.00 0.00 -
NAPS 1.27 1.28 1.24 1.22 1.27 1.26 2.00 -26.06%
Adjusted Per Share Value based on latest NOSH - 64,545
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 37.08 34.65 31.55 29.62 29.43 28.49 27.93 20.73%
EPS 1.22 0.95 0.48 0.33 0.58 0.49 0.22 212.32%
DPS 0.86 0.86 0.86 0.86 0.00 0.00 0.00 -
NAPS 0.2733 0.2772 0.2703 0.2622 0.274 0.2689 0.2124 18.24%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 - - -
Price 2.20 2.38 2.30 1.96 1.94 0.00 0.00 -
P/RPS 1.28 1.49 1.59 1.42 1.42 0.00 0.00 -
P/EPS 38.75 54.06 103.40 128.83 72.48 0.00 0.00 -
EY 2.58 1.85 0.97 0.78 1.38 0.00 0.00 -
DY 1.82 1.68 1.71 2.04 0.00 0.00 0.00 -
P/NAPS 1.73 1.86 1.85 1.61 1.53 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 29/03/04 30/12/03 30/09/03 02/07/03 27/03/03 23/12/02 18/09/02 -
Price 2.28 2.20 2.18 2.30 1.87 0.00 0.00 -
P/RPS 1.32 1.37 1.51 1.67 1.37 0.00 0.00 -
P/EPS 40.16 49.97 98.00 151.18 69.86 0.00 0.00 -
EY 2.49 2.00 1.02 0.66 1.43 0.00 0.00 -
DY 1.75 1.82 1.81 1.74 0.00 0.00 0.00 -
P/NAPS 1.80 1.72 1.76 1.89 1.47 0.00 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