[BESHOM] QoQ TTM 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- 28.15%
YoY- 111.59%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 130,305 124,077 119,476 111,341 104,060 94,735 88,953 28.83%
PBT 8,098 6,422 6,382 6,513 5,907 4,217 3,477 75.25%
Tax -3,901 -2,226 -2,497 -2,844 -3,044 -2,761 -2,495 34.52%
NP 4,197 4,196 3,885 3,669 2,863 1,456 982 162.20%
-
NP to SH 4,197 4,196 3,885 3,669 2,863 1,456 982 162.20%
-
Tax Rate 48.17% 34.66% 39.13% 43.67% 51.53% 65.47% 71.76% -
Total Cost 126,108 119,881 115,591 107,672 101,197 93,279 87,971 26.99%
-
Net Worth 83,669 82,049 80,303 82,073 83,233 81,163 78,745 4.10%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 3,212 3,212 3,212 2,581 2,581 2,581 2,581 15.62%
Div Payout % 76.53% 76.55% 82.68% 70.37% 90.18% 177.32% 262.91% -
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 83,669 82,049 80,303 82,073 83,233 81,163 78,745 4.10%
NOSH 63,870 64,101 64,242 64,624 65,026 65,454 64,545 -0.69%
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 3.22% 3.38% 3.25% 3.30% 2.75% 1.54% 1.10% -
ROE 5.02% 5.11% 4.84% 4.47% 3.44% 1.79% 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 204.02 193.56 185.98 172.29 160.03 144.73 137.81 29.74%
EPS 6.57 6.55 6.05 5.68 4.40 2.22 1.52 164.17%
DPS 5.00 5.00 5.00 4.00 4.00 3.94 4.00 15.96%
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 43.39 41.32 39.79 37.08 34.65 31.55 29.62 28.83%
EPS 1.40 1.40 1.29 1.22 0.95 0.48 0.33 160.92%
DPS 1.07 1.07 1.07 0.86 0.86 0.86 0.86 15.60%
NAPS 0.2786 0.2732 0.2674 0.2733 0.2772 0.2703 0.2622 4.10%
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 0.99 0.96 1.08 1.28 1.49 1.59 1.42 -21.28%
P/EPS 30.74 28.41 33.07 38.75 54.06 103.40 128.83 -61.36%
EY 3.25 3.52 3.02 2.58 1.85 0.97 0.78 157.81%
DY 2.48 2.69 2.50 1.82 1.68 1.71 2.04 13.83%
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 0.98 1.02 1.06 1.32 1.37 1.51 1.67 -29.79%
P/EPS 30.28 30.25 32.74 40.16 49.97 98.00 151.18 -65.60%
EY 3.30 3.31 3.05 2.49 2.00 1.02 0.66 190.97%
DY 2.51 2.53 2.53 1.75 1.82 1.81 1.74 27.52%
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