[BESHOM] QoQ TTM Result on 30-Apr-2004 [#4]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 5.89%
YoY- 295.62%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 134,278 130,305 124,077 119,476 111,341 104,060 94,735 26.04%
PBT 8,184 8,098 6,422 6,382 6,513 5,907 4,217 55.27%
Tax -4,427 -3,901 -2,226 -2,497 -2,844 -3,044 -2,761 36.79%
NP 3,757 4,197 4,196 3,885 3,669 2,863 1,456 87.58%
-
NP to SH 3,757 4,197 4,196 3,885 3,669 2,863 1,456 87.58%
-
Tax Rate 54.09% 48.17% 34.66% 39.13% 43.67% 51.53% 65.47% -
Total Cost 130,521 126,108 119,881 115,591 107,672 101,197 93,279 24.97%
-
Net Worth 82,531 83,669 82,049 80,303 82,073 83,233 81,163 1.11%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 3,212 3,212 3,212 3,212 2,581 2,581 2,581 15.62%
Div Payout % 85.50% 76.53% 76.55% 82.68% 70.37% 90.18% 177.32% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 82,531 83,669 82,049 80,303 82,073 83,233 81,163 1.11%
NOSH 63,485 63,870 64,101 64,242 64,624 65,026 65,454 -2.00%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 2.80% 3.22% 3.38% 3.25% 3.30% 2.75% 1.54% -
ROE 4.55% 5.02% 5.11% 4.84% 4.47% 3.44% 1.79% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 211.51 204.02 193.56 185.98 172.29 160.03 144.73 28.63%
EPS 5.92 6.57 6.55 6.05 5.68 4.40 2.22 91.72%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 3.94 17.13%
NAPS 1.30 1.31 1.28 1.25 1.27 1.28 1.24 3.18%
Adjusted Per Share Value based on latest NOSH - 64,242
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 44.71 43.39 41.32 39.79 37.08 34.65 31.55 26.03%
EPS 1.25 1.40 1.40 1.29 1.22 0.95 0.48 88.73%
DPS 1.07 1.07 1.07 1.07 0.86 0.86 0.86 15.60%
NAPS 0.2748 0.2786 0.2732 0.2674 0.2733 0.2772 0.2703 1.10%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.00 2.02 1.86 2.00 2.20 2.38 2.30 -
P/RPS 0.95 0.99 0.96 1.08 1.28 1.49 1.59 -28.95%
P/EPS 33.80 30.74 28.41 33.07 38.75 54.06 103.40 -52.38%
EY 2.96 3.25 3.52 3.02 2.58 1.85 0.97 109.67%
DY 2.50 2.48 2.69 2.50 1.82 1.68 1.71 28.66%
P/NAPS 1.54 1.54 1.45 1.60 1.73 1.86 1.85 -11.45%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 24/12/04 24/09/04 29/06/04 29/03/04 30/12/03 30/09/03 -
Price 1.94 1.99 1.98 1.98 2.28 2.20 2.18 -
P/RPS 0.92 0.98 1.02 1.06 1.32 1.37 1.51 -28.02%
P/EPS 32.78 30.28 30.25 32.74 40.16 49.97 98.00 -51.65%
EY 3.05 3.30 3.31 3.05 2.49 2.00 1.02 106.86%
DY 2.58 2.51 2.53 2.53 1.75 1.82 1.81 26.52%
P/NAPS 1.49 1.52 1.55 1.58 1.80 1.72 1.76 -10.46%

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