[BESHOM] QoQ TTM Result on 31-Jul-2004 [#1]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 8.01%
YoY- 188.19%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 138,881 134,278 130,305 124,077 119,476 111,341 104,060 21.24%
PBT 10,307 8,184 8,098 6,422 6,382 6,513 5,907 44.98%
Tax -4,802 -4,427 -3,901 -2,226 -2,497 -2,844 -3,044 35.55%
NP 5,505 3,757 4,197 4,196 3,885 3,669 2,863 54.69%
-
NP to SH 5,505 3,757 4,197 4,196 3,885 3,669 2,863 54.69%
-
Tax Rate 46.59% 54.09% 48.17% 34.66% 39.13% 43.67% 51.53% -
Total Cost 133,376 130,521 126,108 119,881 115,591 107,672 101,197 20.23%
-
Net Worth 62,857 82,531 83,669 82,049 80,303 82,073 83,233 -17.08%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 3,771 3,212 3,212 3,212 3,212 2,581 2,581 28.78%
Div Payout % 68.51% 85.50% 76.53% 76.55% 82.68% 70.37% 90.18% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 62,857 82,531 83,669 82,049 80,303 82,073 83,233 -17.08%
NOSH 62,857 63,485 63,870 64,101 64,242 64,624 65,026 -2.23%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 3.96% 2.80% 3.22% 3.38% 3.25% 3.30% 2.75% -
ROE 8.76% 4.55% 5.02% 5.11% 4.84% 4.47% 3.44% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 220.95 211.51 204.02 193.56 185.98 172.29 160.03 24.01%
EPS 8.76 5.92 6.57 6.55 6.05 5.68 4.40 58.32%
DPS 6.00 5.00 5.00 5.00 5.00 4.00 4.00 31.06%
NAPS 1.00 1.30 1.31 1.28 1.25 1.27 1.28 -15.18%
Adjusted Per Share Value based on latest NOSH - 64,101
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 46.25 44.71 43.39 41.32 39.79 37.08 34.65 21.25%
EPS 1.83 1.25 1.40 1.40 1.29 1.22 0.95 54.87%
DPS 1.26 1.07 1.07 1.07 1.07 0.86 0.86 29.02%
NAPS 0.2093 0.2748 0.2786 0.2732 0.2674 0.2733 0.2772 -17.09%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.00 2.00 2.02 1.86 2.00 2.20 2.38 -
P/RPS 0.91 0.95 0.99 0.96 1.08 1.28 1.49 -28.03%
P/EPS 22.84 33.80 30.74 28.41 33.07 38.75 54.06 -43.72%
EY 4.38 2.96 3.25 3.52 3.02 2.58 1.85 77.73%
DY 3.00 2.50 2.48 2.69 2.50 1.82 1.68 47.24%
P/NAPS 2.00 1.54 1.54 1.45 1.60 1.73 1.86 4.96%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 30/03/05 24/12/04 24/09/04 29/06/04 29/03/04 30/12/03 -
Price 2.00 1.94 1.99 1.98 1.98 2.28 2.20 -
P/RPS 0.91 0.92 0.98 1.02 1.06 1.32 1.37 -23.89%
P/EPS 22.84 32.78 30.28 30.25 32.74 40.16 49.97 -40.69%
EY 4.38 3.05 3.30 3.31 3.05 2.49 2.00 68.72%
DY 3.00 2.58 2.51 2.53 2.53 1.75 1.82 39.58%
P/NAPS 2.00 1.49 1.52 1.55 1.58 1.80 1.72 10.58%

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