[BESHOM] QoQ TTM Result on 31-Jan-2003 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 18.12%
YoY- 150.73%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 104,060 94,735 88,953 88,369 85,549 83,873 83,776 15.50%
PBT 5,907 4,217 3,477 4,451 4,055 2,929 2,392 82.39%
Tax -3,044 -2,761 -2,495 -2,717 -2,587 -2,258 -1,865 38.50%
NP 2,863 1,456 982 1,734 1,468 671 527 208.08%
-
NP to SH 2,863 1,456 982 1,734 1,468 671 527 208.08%
-
Tax Rate 51.53% 65.47% 71.76% 61.04% 63.80% 77.09% 77.97% -
Total Cost 101,197 93,279 87,971 86,635 84,081 83,202 83,249 13.86%
-
Net Worth 83,233 81,163 78,745 82,273 80,747 63,789 68,802 13.49%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 2,581 2,581 2,581 - - - - -
Div Payout % 90.18% 177.32% 262.91% - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 83,233 81,163 78,745 82,273 80,747 63,789 68,802 13.49%
NOSH 65,026 65,454 64,545 64,782 64,085 31,894 20,537 115.17%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 2.75% 1.54% 1.10% 1.96% 1.72% 0.80% 0.63% -
ROE 3.44% 1.79% 1.25% 2.11% 1.82% 1.05% 0.77% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 160.03 144.73 137.81 136.41 133.49 262.97 407.91 -46.31%
EPS 4.40 2.22 1.52 2.68 2.29 2.10 2.57 42.97%
DPS 4.00 3.94 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.22 1.27 1.26 2.00 3.35 -47.25%
Adjusted Per Share Value based on latest NOSH - 64,782
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 34.65 31.55 29.62 29.43 28.49 27.93 27.90 15.49%
EPS 0.95 0.48 0.33 0.58 0.49 0.22 0.18 202.21%
DPS 0.86 0.86 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.2772 0.2703 0.2622 0.274 0.2689 0.2124 0.2291 13.50%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 - - - -
Price 2.38 2.30 1.96 1.94 0.00 0.00 0.00 -
P/RPS 1.49 1.59 1.42 1.42 0.00 0.00 0.00 -
P/EPS 54.06 103.40 128.83 72.48 0.00 0.00 0.00 -
EY 1.85 0.97 0.78 1.38 0.00 0.00 0.00 -
DY 1.68 1.71 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.85 1.61 1.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 30/09/03 02/07/03 27/03/03 23/12/02 18/09/02 28/06/02 -
Price 2.20 2.18 2.30 1.87 0.00 0.00 0.00 -
P/RPS 1.37 1.51 1.67 1.37 0.00 0.00 0.00 -
P/EPS 49.97 98.00 151.18 69.86 0.00 0.00 0.00 -
EY 2.00 1.02 0.66 1.43 0.00 0.00 0.00 -
DY 1.82 1.81 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.76 1.89 1.47 0.00 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