[BESHOM] QoQ TTM Result on 31-Jan-2005 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -10.48%
YoY- 2.4%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 145,152 143,426 138,881 134,278 130,305 124,077 119,476 13.81%
PBT 11,044 11,094 10,307 8,184 8,098 6,422 6,382 43.99%
Tax -4,149 -4,970 -4,802 -4,427 -3,901 -2,226 -2,497 40.15%
NP 6,895 6,124 5,505 3,757 4,197 4,196 3,885 46.43%
-
NP to SH 6,615 5,993 5,505 3,757 4,197 4,196 3,885 42.45%
-
Tax Rate 37.57% 44.80% 46.59% 54.09% 48.17% 34.66% 39.13% -
Total Cost 138,257 137,302 133,376 130,521 126,108 119,881 115,591 12.64%
-
Net Worth 86,963 84,555 62,857 82,531 83,669 82,049 80,303 5.44%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 3,771 3,771 3,771 3,212 3,212 3,212 3,212 11.25%
Div Payout % 57.01% 62.93% 68.51% 85.50% 76.53% 76.55% 82.68% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 86,963 84,555 62,857 82,531 83,669 82,049 80,303 5.44%
NOSH 62,116 62,633 62,857 63,485 63,870 64,101 64,242 -2.21%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 4.75% 4.27% 3.96% 2.80% 3.22% 3.38% 3.25% -
ROE 7.61% 7.09% 8.76% 4.55% 5.02% 5.11% 4.84% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 233.68 228.99 220.95 211.51 204.02 193.56 185.98 16.39%
EPS 10.65 9.57 8.76 5.92 6.57 6.55 6.05 45.64%
DPS 6.07 6.00 6.00 5.00 5.00 5.00 5.00 13.76%
NAPS 1.40 1.35 1.00 1.30 1.31 1.28 1.25 7.82%
Adjusted Per Share Value based on latest NOSH - 63,485
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 48.34 47.76 46.25 44.71 43.39 41.32 39.79 13.81%
EPS 2.20 2.00 1.83 1.25 1.40 1.40 1.29 42.60%
DPS 1.26 1.26 1.26 1.07 1.07 1.07 1.07 11.47%
NAPS 0.2896 0.2816 0.2093 0.2748 0.2786 0.2732 0.2674 5.44%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 2.12 2.10 2.00 2.00 2.02 1.86 2.00 -
P/RPS 0.91 0.92 0.91 0.95 0.99 0.96 1.08 -10.76%
P/EPS 19.91 21.95 22.84 33.80 30.74 28.41 33.07 -28.63%
EY 5.02 4.56 4.38 2.96 3.25 3.52 3.02 40.19%
DY 2.86 2.86 3.00 2.50 2.48 2.69 2.50 9.35%
P/NAPS 1.51 1.56 2.00 1.54 1.54 1.45 1.60 -3.77%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 29/12/05 28/09/05 28/06/05 30/03/05 24/12/04 24/09/04 29/06/04 -
Price 2.04 1.99 2.00 1.94 1.99 1.98 1.98 -
P/RPS 0.87 0.87 0.91 0.92 0.98 1.02 1.06 -12.30%
P/EPS 19.16 20.80 22.84 32.78 30.28 30.25 32.74 -29.96%
EY 5.22 4.81 4.38 3.05 3.30 3.31 3.05 42.94%
DY 2.98 3.02 3.00 2.58 2.51 2.53 2.53 11.49%
P/NAPS 1.46 1.47 2.00 1.49 1.52 1.55 1.58 -5.11%

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